Company Valuation: Selectirente

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2024 2025 2026 2027 2028
Market Cap 1 396 349.8 341.3 362 - -
Change - - -2.42% 6.07% - -
Enterprise Value (EV) 396 349.8 533.1 362 362 362
Change - - 52.41% -32.09% 0% 0%
P/E 23.2x - 12.7x 26.4x 13.9x 12.9x
PBR - - - - - -
PEG - - - -0.5x 0.2x 1.57x
Capitalization / Revenue - - 11.4x 11.7x 11x 10.6x
EV / Revenue - - 0x 11.7x 11x 10.6x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - 4.2 4.3 4.4 4.5
Rate of return - - 5.12% 4.94% 5.06% 5.17%
EPS 2 4.09 - 6.47 3.301 6.242 6.756
Distribution rate - - 64.9% 130% 70.5% 66.6%
Net sales 1 - - 29.88 30.87 32.83 34.28
EBITDA - - - - - -
EBIT - - 30.23 - - -
Net income 17.06 28.6 26.93 - - -
Net Debt - - 191.8 - - -
Reference price 2 95.00 84.00 82.00 87.00 87.00 87.00
Nbr of stocks (in thousands) 4,168 4,164 4,162 4,161 - -
Announcement Date 23/04/22 13/02/25 12/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.35x - - 4.94% 41Cr
60.56x - - - 6.46TCr
13.75x4.48x12.05x3.68% 3.91TCr
5.61x0.73x1.51x8.77% 2.74TCr
8.05x1.45x8.04x4.4% 2.67TCr
17.28x3.88x15.6x1.42% 2.67TCr
13.18x3.02x14.44x2.65% 2.43TCr
9.11x3.46x7.66x-.--% 2.15TCr
10.19x2x8.23x4.12% 2.05TCr
7.95x0.88x3.21x2.81% 2.03TCr
Average 17.20x 2.49x 8.84x 3.65% 2.72TCr
Weighted average by Cap. 22.75x 2.63x 9.17x 3.62%

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

  1. Stock Market
  2. Stocks
  3. SELER Stock
  4. Valuation Selectirente