|
Market Closed -
Euronext Paris
09:25:00 14/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 51.75 EUR | +0.39% |
|
-3.27% | -2.91% |
| 06/08 | Partners Group in Talks to Buy Aroma-Zone Stake in Deal that Values Company at $2.3 Billion -- 2nd Update | DJ |
| 06/08 | Correction to Partners Group Article | DJ |
Company Valuation: Eurazeo SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,875 | 4,459 | 5,370 | 5,196 | 3,479 | 3,305 | - | - |
| Change | - | -24.1% | 20.43% | -3.23% | -33.04% | -5% | - | - |
| Enterprise Value (EV) 1 | 8,839 | 8,875 | 6,193 | 6,539 | 4,621 | 4,277 | 4,191 | 3,825 |
| Change | - | 0.41% | -30.22% | 5.6% | -29.34% | -7.43% | -2.01% | -8.73% |
| P/E | 3.53x | 7.07x | 2.81x | -12.1x | -9.1x | 18.5x | 8.85x | 7.54x |
| PBR | 0.96x | 0.68x | 0.65x | 0.7x | 0.56x | 0.27x | 0.42x | 0.39x |
| PEG | - | -0.1x | 0x | 0x | 6.02x | -0x | 0x | 0.4x |
| Capitalization / Revenue | 1.31x | 0.96x | 15.6x | 13.6x | 8.3x | 8.24x | 6.68x | 6.27x |
| EV / Revenue | 1.97x | 1.91x | 18x | 17.1x | 11x | 10.7x | 8.48x | 7.25x |
| EV / EBITDA | 12.1x | 13.4x | 59.2x | -20.8x | -15.6x | 28.1x | 5.39x | 4.54x |
| EV / EBIT | 19.9x | 19.8x | 69.7x | -19.7x | -14.8x | 13.6x | 8.16x | 6.13x |
| EV / FCF | 41.4x | -46.6x | -256x | 129x | 37.3x | 14x | 9.17x | 7.33x |
| FCF Yield | 2.42% | -2.15% | -0.39% | 0.78% | 2.68% | 7.17% | 10.9% | 13.6% |
| Dividend per Share 2 | 1.75 | 2.2 | 2.42 | 2.65 | 2.92 | 3.16 | 3.46 | 3.817 |
| Rate of return | 2.28% | 3.79% | 3.37% | 3.68% | 5.48% | 6.11% | 6.69% | 7.38% |
| EPS 2 | 21.75 | 8.22 | 25.56 | -5.95 | -5.86 | 2.8 | 5.847 | 6.863 |
| Distribution rate | 8.05% | 26.8% | 9.47% | -44.5% | -49.8% | 113% | 59.2% | 55.6% |
| Net sales 1 | 4,493 | 4,640 | 343.7 | 383.3 | 419.2 | 401 | 494.5 | 527.3 |
| EBITDA 1 | 732 | 663.2 | 104.6 | -315.1 | -295.5 | 152 | 777 | 842 |
| EBIT 1 | 445 | 447.6 | 88.86 | -331.3 | -312.1 | 315 | 513.7 | 624.3 |
| Net income 1 | 1,576 | 594.7 | 1,824 | -429.8 | -403.5 | 187 | 463.5 | 510.5 |
| Net Debt 1 | 2,964 | 4,416 | 822.9 | 1,343 | 1,141 | 971.7 | 885.8 | 520 |
| Reference price 2 | 76.80 | 58.10 | 71.85 | 71.95 | 53.30 | 51.75 | 51.75 | 51.75 |
| Nbr of stocks (in thousands) | 76,494 | 76,744 | 74,736 | 72,219 | 65,276 | 63,871 | - | - |
| Announcement Date | 25/03/22 | 06/04/23 | 07/03/24 | 28/03/25 | 30/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.48x | 10.67x | 28.14x | 6.11% | 382.69Cr | |
| 21.74x | 6.1x | 13.07x | 1.95% | 18TCr | |
| 15.22x | 3.66x | - | 2.33% | 16TCr | |
| 17.72x | 7.72x | - | 1.41% | 11TCr | |
| 26.35x | 13.83x | 23.72x | 3.7% | 8.67TCr | |
| 14.33x | 5.42x | - | 1.83% | 5.27TCr | |
| 12.63x | 1.94x | 5.94x | 1.17% | 5.03TCr | |
| 5.52x | 5.45x | 3.99x | 3.39% | 3.78TCr | |
| 15.03x | 5.41x | 16.87x | 1.75% | 3.5TCr | |
| Average | 16.34x | 6.69x | 15.29x | 2.63% | 8.04TCr | |
| Weighted average by Cap. | 17.83x | 6.34x | 14.11x | 2.19% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RF Stock
- Valuation Eurazeo SE
Select your edition
All financial news and data tailored to specific country editions
