|
Market Closed -
Euronext Paris
10:25:00 29/10/2026 pm IST
|
After hours 02:29:55 am | |||
| 19.81 EUR | +0.15% |
|
19.78 | -0.13% |
| 22/10 | Getlink: Q3: Eurotunnel drives the beat |  |
| 22/10 | Energy, the New Engine of European Competitiveness, According to EdRAM |  |
Company Valuation: Getlink SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,851 | 8,099 | 8,966 | 8,344 | 8,530 | 10,747 | - | - |
| Change | - | 3.16% | 10.71% | -6.94% | 2.23% | 25.99% | - | - |
| Enterprise Value (EV) 1 | 12,237 | 12,007 | 12,595 | 11,920 | 11,922 | 14,242 | 14,420 | 14,558 |
| Change | - | -1.88% | 4.9% | -5.36% | 0.02% | 19.46% | 1.25% | 0.96% |
| P/E | -33.9x | 31.9x | 27.6x | 26.6x | 26.7x | 34.1x | 31.6x | 30.8x |
| PBR | 5.95x | 3.33x | 3.63x | 3.36x | 3.09x | 4.09x | 4.31x | 4.61x |
| PEG | - | -0x | 1x | -7.98x | 15.49x | -21.31x | 3.94x | 12.11x |
| Capitalization / Revenue | 10.1x | 5.04x | 4.9x | 5.17x | 5.35x | 6.23x | 6.01x | 5.95x |
| EV / Revenue | 15.7x | 7.48x | 6.89x | 7.39x | 7.47x | 8.26x | 8.06x | 8.06x |
| EV / EBITDA | 41.2x | 13.6x | 12.9x | 14.3x | 13.9x | 16.3x | 15.9x | 15.9x |
| EV / EBIT | 201x | 17.9x | 17.3x | 19.9x | 19.6x | 22x | 21.3x | 21.3x |
| EV / FCF | 583x | 16.8x | 19.7x | 25.3x | 31.9x | 35x | 36.4x | 39.4x |
| FCF Yield | 0.17% | 5.95% | 5.07% | 3.95% | 3.14% | 2.86% | 2.74% | 2.54% |
| Dividend per Share 2 | 0.1 | 0.5 | 0.5 | 0.58 | 0.58 | 0.8577 | 0.9038 | 0.9538 |
| Rate of return | 0.69% | 3.34% | 3.02% | 3.77% | 3.69% | 4.33% | 4.56% | 4.81% |
| EPS 2 | -0.43 | 0.47 | 0.6 | 0.58 | 0.59 | 0.5806 | 0.6272 | 0.6431 |
| Distribution rate | -23.3% | 106% | 83.3% | 100% | 98.3% | 148% | 144% | 148% |
| Net sales 1 | 778 | 1,606 | 1,829 | 1,614 | 1,595 | 1,725 | 1,789 | 1,806 |
| EBITDA 1 | 297 | 886 | 979 | 833 | 859 | 875.6 | 909.1 | 914.7 |
| EBIT 1 | 61 | 671 | 728 | 598 | 609 | 646.9 | 678.1 | 682.1 |
| Net income 1 | -229 | 252 | 326 | 317 | 320 | 315.4 | 345 | 352.9 |
| Net Debt 1 | 4,386 | 3,908 | 3,629 | 3,576 | 3,392 | 3,495 | 3,673 | 3,811 |
| Reference price 2 | 14.56 | 14.98 | 16.56 | 15.40 | 15.73 | 19.81 | 19.81 | 19.81 |
| Nbr of stocks (in thousands) | 5,39,186 | 5,40,815 | 5,41,248 | 5,41,639 | 5,42,270 | 5,42,514 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 29/02/24 | 06/03/25 | 26/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.07x | 8.25x | 16.25x | 4.34% | 1.2TCr | |
| 17.8x | 6.06x | 10.59x | 3.05% | 3.77TCr | |
| 87.75x | 16.8x | 25.48x | 5.25% | 3TCr | |
| 26.33x | 14.5x | 21.26x | 3.82% | 1.07TCr | |
| 14.19x | 6.26x | 8.76x | 4.03% | 1.05TCr | |
| 9.91x | 4.66x | 10.49x | 5.27% | 959.57Cr | |
| 18.13x | - | - | 3.76% | 810.69Cr | |
| 14.6x | 4.61x | 7.56x | 2.25% | 668.72Cr | |
| 10.69x | 3.94x | 5.85x | 3.79% | 540.55Cr | |
| 26.86x | 12.62x | 21.06x | 3.55% | 493.18Cr | |
| Average | 26.03x | 8.63x | 14.15x | 3.91% | 1.36TCr | |
| Weighted average by Cap. | 34.45x | 9.50x | 15.41x | 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
- GET Stock
- Valuation Getlink SE
Select your edition
All financial news and data tailored to specific country editions
