|
Real-time
Euronext Paris
06:52:53 04/11/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 34.90 EUR | 0.00% |
|
+0.14% | +20.55% |
Company Valuation: Fnac Darty
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 | 1,025 | - | - |
| Change | - | -39.99% | -18.32% | 9.8% | 2.79% | 20.76% | - | - |
| Enterprise Value (EV) 1 | 2,408 | 2,066 | 1,698 | 2,216 | 2,259 | 1,617 | 1,623 | 1,171 |
| Change | - | -14.2% | -17.82% | 30.49% | 1.96% | -28.44% | 0.39% | -27.87% |
| P/E | 10.7x | 10.5x | -10.1x | 24.4x | -6.02x | 18.2x | 12x | 9.67x |
| PBR | 0.99x | 0.69x | 0.56x | 0.57x | 0.64x | 0.64x | 0.61x | 0.61x |
| PEG | - | -0.3x | 0x | -0x | 0x | -0x | 0.2x | 0.4x |
| Capitalization / Revenue | 0.19x | 0.12x | 0.1x | 0.1x | 0.08x | 0.1x | 0.1x | 0.1x |
| EV / Revenue | 0.3x | 0.26x | 0.22x | 0.27x | 0.22x | 0.15x | 0.15x | 0.11x |
| EV / EBITDA | 3.88x | 3.56x | 3.19x | 3.92x | 3.39x | 2.24x | 2.19x | 1.82x |
| EV / EBIT | 8.89x | 8.95x | 9.93x | 11.7x | 11.1x | 7.22x | 6.65x | 4.43x |
| EV / FCF | 14.2x | 9.93x | 8.32x | 5.84x | 4.74x | 4.87x | 3.96x | 2.68x |
| FCF Yield | 7.06% | 10.1% | 12% | 17.1% | 21.1% | 20.5% | 25.3% | 37.3% |
| Dividend per Share 2 | 2 | 1.4 | 0.45 | 1 | 1 | 1.107 | 1.299 | 1.46 |
| Rate of return | 3.48% | 4.07% | 1.64% | 3.5% | 3.45% | 3.17% | 3.72% | 4.18% |
| EPS 2 | 5.37 | 3.28 | -2.72 | 1.17 | -4.81 | 1.916 | 2.915 | 3.607 |
| Distribution rate | 37.2% | 42.7% | -16.5% | 85.5% | -20.8% | 57.8% | 44.5% | 40.5% |
| Net sales 1 | 8,043 | 7,949 | 7,875 | 8,253 | 10,330 | 10,477 | 10,600 | 10,666 |
| EBITDA 1 | 621 | 580 | 533 | 565 | 667 | 721.3 | 742 | 645.1 |
| EBIT 1 | 271 | 231 | 171 | 189 | 203 | 223.9 | 244 | 264.4 |
| Net income 1 | 160 | 100 | -75 | 35.9 | -146 | 61.45 | 88.64 | 106 |
| Net Debt 1 | 873.9 | 1,146 | 946 | 1,390 | 1,410 | 591.8 | 598.1 | 145.8 |
| Reference price 2 | 57.50 | 34.44 | 27.50 | 28.55 | 28.95 | 34.90 | 34.90 | 34.90 |
| Nbr of stocks (in thousands) | 26,683 | 26,734 | 27,347 | 28,924 | 29,320 | 29,370 | - | - |
| Announcement Date | 23/02/22 | 23/02/23 | 22/02/24 | 26/02/25 | 25/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.22x | 0.15x | 2.24x | 3.17% | 114.73Cr | |
| 13.8x | 0.43x | 6.85x | 4.13% | 1.97TCr | |
| 17.69x | 0.76x | 8.7x | 4.3% | 572.65Cr | |
| 9.73x | 0.45x | 6.01x | 2.9% | 414.05Cr | |
| 9.14x | - | - | - | 366.52Cr | |
| 12.86x | 0.4x | 8.67x | 2.55% | 309.59Cr | |
| 7.83x | 0.15x | 2.87x | 2.17% | 246.3Cr | |
| 15.34x | 0.9x | 11.8x | 4.07% | 230.4Cr | |
| Average | 13.07x | 0.46x | 6.74x | 3.33% | 527.87Cr | |
| Weighted average by Cap. | 13.31x | 0.48x | 7.09x | 3.74% |
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
- FNAC Stock
- Valuation Fnac Darty
Select your edition
All financial news and data tailored to specific country editions
