|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 47.68 EUR | +5.91% |
|
+9.46% | -10.54% |
| 24/07 | Eurazeo SE, H1 2026 Earnings Call, Jul 23, 2026 | |
| 23/07 | Eurazeo: Good quarter across the board for Eurazeo |  |
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 | 3,062 | - | - |
| Change | - | -24.1% | 20.43% | -3.23% | -33.04% | -12% | - | - |
| Enterprise Value (EV) 1 | 8,839 | 8,875 | 6,193 | 6,539 | 4,621 | 4,033 | 3,947 | 3,582 |
| Change | - | 0.41% | -30.22% | 5.6% | -29.34% | -12.71% | -2.13% | -9.27% |
| P/E | 3.53x | 7.07x | 2.81x | -12.1x | -9.1x | 29.1x | 6.64x | 5.64x |
| PBR | 0.96x | 0.68x | 0.65x | 0.7x | 0.56x | 0.51x | 0.49x | 0.46x |
| PEG | - | -0.1x | 0x | 0x | 6.02x | -0x | 0x | 0.3x |
| Capitalization / Revenue | 1.31x | 0.96x | 15.6x | 13.6x | 8.3x | 6.76x | 6.18x | 5.8x |
| EV / Revenue | 1.97x | 1.91x | 18x | 17.1x | 11x | 8.9x | 7.97x | 6.78x |
| EV / EBITDA | 12.1x | 13.4x | 59.2x | -20.8x | -15.6x | 26.5x | 5.08x | 4.25x |
| EV / EBIT | 19.9x | 19.8x | 69.7x | -19.7x | -14.8x | 17.3x | 6.64x | 5.73x |
| EV / FCF | 41.4x | -46.6x | -256x | 129x | 37.3x | 13.2x | 8.63x | 6.86x |
| FCF Yield | 2.42% | -2.15% | -0.39% | 0.78% | 2.68% | 7.6% | 11.6% | 14.6% |
| 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% | 6.63% | 7.26% | 8.01% |
| EPS 2 | 21.75 | 8.22 | 25.56 | -5.95 | -5.86 | 1.64 | 7.18 | 8.46 |
| Distribution rate | 8.05% | 26.8% | 9.47% | -44.5% | -49.8% | 193% | 48.2% | 45.1% |
| Net sales 1 | 4,493 | 4,640 | 343.7 | 383.3 | 419.2 | 453.1 | 495 | 528.1 |
| 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 | 233.7 | 594.1 | 625 |
| Net income 1 | 1,576 | 594.7 | 1,824 | -429.8 | -403.5 | 152.5 | 462.5 | 511.5 |
| 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 | 47.68 | 47.68 | 47.68 |
| Nbr of stocks (in thousands) | 76,494 | 76,744 | 74,736 | 72,219 | 65,276 | 64,211 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.07x | 8.9x | 26.54x | 6.63% | 348.58Cr | |
| 19.55x | 5.48x | 11.74x | 2.17% | 16TCr | |
| 15.33x | 3.57x | - | 2.34% | 16TCr | |
| 17.27x | 7.6x | - | 1.45% | 11TCr | |
| 25.14x | 11.72x | 20.15x | 4.28% | 7.41TCr | |
| 13.91x | 5.32x | - | 1.89% | 5.09TCr | |
| 11.82x | 1.76x | 5.4x | 1.26% | 4.68TCr | |
| 5.48x | 5.36x | 4.66x | 3.42% | 3.69TCr | |
| 14.34x | 5.28x | 16.45x | 1.86% | 3.3TCr | |
| Average | 16.88x | 6.11x | 14.16x | 2.81% | 7.53TCr | |
| Weighted average by Cap. | 16.87x | 5.78x | 12.50x | 2.32% |
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
