Valuation Marie Brizard Wine & Spirits

Equities

Market Closed - Euronext Paris Other stock markets 10:25:00 16/01/2026 pm IST			5-day change	1st Jan Change
2.830 ^EUR	+1.07%		-0.35%	-0.70%

14/11	Marie Brizard Forms Strategic Alliance with Interbrands Denmark
14/11	Marie Brizard Wine and Spirits buys controlling stake in Interbrands Denmark	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	66.16	146.5	249.5	302	436.3	316.6	316.6	-
Change	-	121.4%	70.29%	21.07%	44.48%	-27.45%	0%	-
Enterprise Value (EV) ¹	109.8	98.29	208.5	263.7	387.9	255.5	246.5	237.2
Change	-	-10.44%	112.14%	26.46%	47.12%	-34.15%	-3.52%	-3.77%
P/E ratio	-1.73x	26.2x	-279x	33.8x	43.3x	40.4x	40.4x	35.4x
PBR	1x	0.8x	1.28x	1.49x	2.04x	1.43x	1.37x	1.32x
PEG	-	-0x	2x	-0x	3.5x	-1.8x	-	2.5x
Capitalization / Revenue	0.27x	0.88x	1.38x	1.56x	2.32x	1.78x	1.74x	1.7x
EV / Revenue	0.44x	0.59x	1.15x	1.36x	2.06x	1.43x	1.35x	1.28x
EV / EBITDA	10.2x	10.2x	17.7x	19.8x	25.5x	19.7x	17.9x	16x
EV / EBIT	-19.4x	17.3x	29.5x	32.4x	43.6x	35x	30.8x	26.9x
EV / FCF	250x	-8.11x	-20x	-77.8x	41.8x	20.4x	27.4x	25.5x
FCF Yield	0.4%	-12.3%	-4.99%	-1.29%	2.39%	4.89%	3.65%	3.92%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.86	0.05	-0.008	0.08	0.09	0.07	0.07	0.08
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	248.4	166.7	181.3	194.2	188.4	178.3	182	186
EBITDA ¹	10.74	9.6	11.8	13.3	15.2	13	13.8	14.8
EBIT ¹	-5.671	5.692	7.071	8.134	8.891	7.3	8	8.8
Net income ¹	-38.46	5.564	-0.945	8.751	9.645	7.7	8.4	9.1
Net Debt ¹	43.59	-48.19	-40.93	-38.32	-48.4	-61.1	-70.1	-79.4
Reference price ²	1.484	1.310	2.230	2.700	3.900	2.830	2.830	2.830
Nbr of stocks (in thousands)	44,585	1,11,822	1,11,863	1,11,856	1,11,884	1,11,857	1,11,857	-
Announcement Date	28/04/21	14/04/22	13/04/23	17/04/24	17/04/25	-	-	-

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.($)
MARIE BRIZARD WINE & SPIRITS	40.43x	1.43x	19.65x	-	37Cr
DIAGEO PLC	13.76x	3.54x	10.91x	4.68%	4.93TCr
PERNOD RICARD	12.75x	2.94x	9.82x	6.2%	2.19TCr
BROWN-FORMAN CORPORATION	16.19x	3.73x	12.09x	3.5%	1.23TCr
THAI BEVERAGE	10.35x	1.29x	8.05x	5.51%	896.74Cr
RADICO KHAITAN LIMITED	69.08x	6.48x	41.63x	0.21%	426.64Cr
EMPERADOR INC.	40.76x	4.75x	25.38x	1.21%	423.9Cr
RÉMY COINTREAU	24.14x	3.02x	13.39x	2.86%	247.12Cr
ALLIED BLENDERS AND DISTILLERS LIMITED	50.6x	-	-	0.96%	145.77Cr
Average	30.89x	3.40x	17.62x	3.14%	1.17TCr
Weighted average by Cap.	17.72x	3.39x	12.52x	4.51%