|
Market Closed -
Deutsche Boerse AG
11:45:14 28/09/2026 pm IST
|
After hours 01:29:49 am | |||
| 34.25 EUR | +0.15% |
|
34.52 | +0.80% |
| 15/09 | EP Group Files Takeover Offer for Fnac Darty with European Commission | MT |
| 14/09 | EP Group clears another hurdle in its takeover bid for Fnac Darty |  |
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 | 1,013 | - | - |
| Change | - | -39.99% | -18.32% | 9.8% | 2.79% | 19.37% | - | - |
| Enterprise Value (EV) 1 | 2,408 | 2,066 | 1,698 | 2,216 | 2,259 | 1,605 | 1,470 | 1,159 |
| Change | - | -14.2% | -17.82% | 30.49% | 1.96% | -28.96% | -8.43% | -21.14% |
| P/E | 10.7x | 10.5x | -10.1x | 24.4x | -6.02x | 19.6x | 11.6x | 9.39x |
| PBR | 0.99x | 0.69x | 0.56x | 0.57x | 0.64x | 0.61x | 0.58x | - |
| 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 | 0.14x | 0.11x |
| EV / EBITDA | 3.88x | 3.56x | 3.19x | 3.92x | 3.39x | 2.25x | 1.98x | 2.02x |
| EV / EBIT | 8.89x | 8.95x | 9.93x | 11.7x | 11.1x | 7.26x | 6.02x | 4.52x |
| EV / FCF | 14.2x | 9.93x | 8.32x | 5.84x | 4.74x | 4.66x | 3.43x | 2.53x |
| FCF Yield | 7.06% | 10.1% | 12% | 17.1% | 21.1% | 21.5% | 29.1% | 39.6% |
| 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% | 3.21% | 3.76% | 4.23% |
| EPS 2 | 5.37 | 3.28 | -2.72 | 1.17 | -4.81 | 1.76 | 2.962 | 3.675 |
| Distribution rate | 37.2% | 42.7% | -16.5% | 85.5% | -20.8% | 62.9% | 43.9% | 39.7% |
| Net sales 1 | 8,043 | 7,949 | 7,875 | 8,253 | 10,330 | 10,498 | 10,621 | 10,599 |
| EBITDA 1 | 621 | 580 | 533 | 565 | 667 | 713.2 | 742.5 | 573 |
| EBIT 1 | 271 | 231 | 171 | 189 | 203 | 221 | 244.1 | 256.6 |
| Net income 1 | 160 | 100 | -75 | 35.9 | -146 | 58.63 | 88.07 | 108 |
| Net Debt 1 | 873.9 | 1,146 | 946 | 1,390 | 1,410 | 591.8 | 456.6 | 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 | 29,370 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.46x | 0.42x | 6.59x | 4.27% | 1.9TCr | |
| 15.08x | 0.66x | 7.53x | 5.01% | 507.01Cr | |
| 10.02x | 0.45x | 6.09x | 2.86% | 414.88Cr | |
| 9.45x | - | - | - | 375.74Cr | |
| 7.32x | 0.13x | 2.7x | 2.48% | 219.52Cr | |
| 10.75x | 0.23x | 4.09x | 2.33% | 199.46Cr | |
| 14.53x | 0.31x | 6.86x | 2.54% | 188.81Cr | |
| 10.3x | 0.85x | 8.13x | 8% | 123.72Cr | |
| Average | 11.36x | 0.44x | 6.00x | 3.93% | 490.92Cr | |
| Weighted average by Cap. | 12.40x | 0.44x | 6.35x | 4.03% |
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
- 1FN Stock
- Valuation Fnac Darty
Select your edition
All financial news and data tailored to specific country editions
