|
Market Closed -
Euronext Paris
09:25:00 25/09/2026 pm IST
|
Pre-market 11:34:51 am | |||
| 46.52 EUR | +0.04% |
|
46.55 | +0.06% |
| 24/09 | Brussels clears Eurazeo deal for Aroma-Zone |  |
| 24/09 | Eurazeo, Partners Group Get EU Clearance for Joint Control of Aroma-Zone, Legendre Holding 91 | MT |
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 | 2,971 | - | - |
| Change | - | -24.1% | 20.43% | -3.23% | -33.04% | -14.6% | - | - |
| Enterprise Value (EV) 1 | 8,839 | 8,875 | 6,193 | 6,539 | 4,621 | 4,003 | 3,996 | 3,535 |
| Change | - | 0.41% | -30.22% | 5.6% | -29.34% | -13.36% | -0.18% | -11.54% |
| P/E | 3.53x | 7.07x | 2.81x | -12.1x | -9.1x | 26x | 7.79x | 6.58x |
| PBR | 0.96x | 0.68x | 0.65x | 0.7x | 0.56x | 0.37x | 0.36x | 0.33x |
| PEG | - | -0.1x | 0x | 0x | 6.02x | -0x | 0x | 0.4x |
| Capitalization / Revenue | 1.31x | 0.96x | 15.6x | 13.6x | 8.3x | 7.06x | 5.93x | 5.52x |
| EV / Revenue | 1.97x | 1.91x | 18x | 17.1x | 11x | 9.51x | 7.97x | 6.57x |
| EV / EBITDA | 12.1x | 13.4x | 59.2x | -20.8x | -15.6x | 26.3x | 5.14x | 4.2x |
| EV / EBIT | 19.9x | 19.8x | 69.7x | -19.7x | -14.8x | 17x | 7.78x | 5.66x |
| EV / FCF | 41.4x | -46.6x | -256x | 129x | 37.3x | 14.2x | 8.43x | 6.48x |
| FCF Yield | 2.42% | -2.15% | -0.39% | 0.78% | 2.68% | 7.06% | 11.9% | 15.4% |
| Dividend per Share 2 | 1.75 | 2.2 | 2.42 | 2.65 | 2.92 | 3.207 | 3.523 | 3.889 |
| Rate of return | 2.28% | 3.79% | 3.37% | 3.68% | 5.48% | 6.89% | 7.57% | 8.36% |
| EPS 2 | 21.75 | 8.22 | 25.56 | -5.95 | -5.86 | 1.79 | 5.973 | 7.073 |
| Distribution rate | 8.05% | 26.8% | 9.47% | -44.5% | -49.8% | 179% | 59% | 55% |
| Net sales 1 | 4,493 | 4,640 | 343.7 | 383.3 | 419.2 | 420.9 | 501.3 | 538.1 |
| 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 | 235.1 | 513.7 | 624.3 |
| Net income 1 | 1,576 | 594.7 | 1,824 | -429.8 | -403.5 | 154.5 | 463.5 | 510.5 |
| Net Debt 1 | 2,964 | 4,416 | 822.9 | 1,343 | 1,141 | 1,032 | 1,025 | 563.6 |
| Reference price 2 | 76.80 | 58.10 | 71.85 | 71.95 | 53.30 | 46.52 | 46.52 | 46.52 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.99x | 9.51x | 26.34x | 6.89% | 338.61Cr | |
| 19.8x | 5.65x | 12.1x | 2.11% | 17TCr | |
| 14.19x | 3.46x | - | 2.49% | 15TCr | |
| 16.25x | 7.33x | - | 1.54% | 10TCr | |
| 19.91x | 11.21x | 16.26x | 4.5% | 7.13TCr | |
| 13.55x | 5.24x | - | 1.93% | 4.98TCr | |
| 10.81x | 1.6x | 4.91x | 1.36% | 4.35TCr | |
| 5.13x | 5.31x | 3.82x | 3.56% | 3.53TCr | |
| 13.81x | 5.07x | 15.91x | 1.91% | 3.22TCr | |
| Average | 15.49x | 6.04x | 13.22x | 2.92% | 7.29TCr | |
| Weighted average by Cap. | 15.85x | 5.69x | 11.71x | 2.4% |
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
