Valuation Fnac Darty

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 17/07/2026 pm IST			After hours 01:28:49 am
34.50 ^EUR	-0.29%		34.50	0.00%

07/07	Czech finance sets its sights on Italy, more than EUR2.6bn invested	AN
11/06	French and Benelux stocks-Factors to watch on June 11	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,534	920.7	752.1	825.8	848.8	1,004	-	-
Change	-	-39.99%	-18.32%	9.8%	2.79%	18.31%	-	-
Enterprise Value (EV) ¹	2,408	2,066	1,698	2,216	2,259	1,172	1,199	1,150
Change	-	-14.2%	-17.82%	30.49%	1.96%	-48.13%	2.29%	-4.07%
P/E	10.7x	10.5x	-10.1x	24.4x	-6.02x	15.1x	11.7x	10.3x
PBR	0.99x	0.69x	0.56x	0.57x	0.64x	0.6x	0.56x	-
PEG	-	-0.3x	0x	-0x	0x	-0x	0.4x	0.8x
Capitalization / Revenue	0.19x	0.12x	0.1x	0.1x	0.08x	0.1x	0.09x	0.09x
EV / Revenue	0.3x	0.26x	0.22x	0.27x	0.22x	0.11x	0.11x	0.11x
EV / EBITDA	3.88x	3.56x	3.19x	3.92x	3.39x	1.64x	1.61x	3x
EV / EBIT	8.89x	8.95x	9.93x	11.7x	11.1x	5.22x	4.86x	4.44x
EV / FCF	14.2x	9.93x	8.32x	5.84x	4.74x	3.28x	2.85x	2.43x
FCF Yield	7.06%	10.1%	12%	17.1%	21.1%	30.5%	35.1%	41.2%
Dividend per Share ²	2	1.4	0.45	1	1	1.107	1.243	1.31
Rate of return	3.48%	4.07%	1.64%	3.5%	3.45%	3.21%	3.6%	3.8%
EPS ²	5.37	3.28	-2.72	1.17	-4.81	2.277	2.954	3.34
Distribution rate	37.2%	42.7%	-16.5%	85.5%	-20.8%	48.6%	42.1%	39.2%
Net sales ¹	8,043	7,949	7,875	8,253	10,330	10,525	10,648	10,631
EBITDA ¹	621	580	533	565	667	713	745.7	383.3
EBIT ¹	271	231	171	189	203	224.6	246.8	259
Net income ¹	160	100	-75	35.9	-146	65.53	81.5	97
Net Debt ¹	873.9	1,146	946	1,390	1,410	167.7	194.6	145.8
Reference price ²	57.50	34.44	27.50	28.55	28.95	34.50	34.50	34.50
Nbr of stocks (in thousands)	26,683	26,734	27,347	28,924	29,320	29,108	-	-
Announcement Date	23/02/22	23/02/23	22/02/24	26/02/25	25/02/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FNAC DARTY	15.19x	0.11x	1.65x	3.2%	115.22Cr
BEST BUY CO., INC.	13.52x	0.4x	6.4x	4.58%	1.8TCr
JB HI-FI LIMITED	17.66x	0.81x	8.99x	4.45%	604.73Cr
MOBILE WORLD INVESTMENT CORPORATION	12.3x	0.55x	9.2x	2.54%	428.98Cr
CURRYS PLC	14.38x	0.26x	4.62x	1.56%	225.46Cr
CECONOMY AG	7.5x	0.13x	2.72x	2.44%	220.93Cr
BIC CAMERA INC.	14.21x	0.3x	6.2x	2.67%	173.78Cr
UNITED ELECTRONICS COMPANY	10.6x	0.96x	8.81x	7.56%	135.39Cr
FPT DIGITAL RETAIL	18.45x	0.34x	9.04x	0.94%	76Cr
Average	13.76x	0.43x	6.40x	3.33%	419.78Cr
Weighted average by Cap.	13.82x	0.47x	6.80x	3.93%