Valuation TF1

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 15/07/2026 pm IST			After hours 01:10:10 am
6.760 ^EUR	+0.30%		6.765	+0.07%

10/07	Netflix Weighs Live Channels, Streaming Bundles to Boost Engagement	MT
08/07	Political survivor Le Pen makes her boldest gamble yet for France's presidency	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,836	1,506	1,505	1,544	1,757	1,417	-	-
Change	-	-17.99%	-0.08%	2.58%	13.82%	-19.35%	-	-
Enterprise Value (EV) ¹	1,702	1,180	999.7	1,038	1,242	1,036	1,072	1,169
Change	-	-30.64%	-15.31%	3.79%	19.75%	-16.57%	3.46%	9.02%
P/E	8.15x	8.62x	7.84x	7.54x	11.6x	13.9x	13.1x	10.5x
PBR	1.04x	0.81x	0.77x	0.75x	0.85x	0.7x	0.71x	0.74x
PEG	-	-0.4x	0.81x	1.14x	-0.5x	-0.4x	2.17x	0.4x
Capitalization / Revenue	0.76x	0.6x	0.66x	0.66x	0.76x	0.64x	0.63x	0.62x
EV / Revenue	0.7x	0.47x	0.44x	0.44x	0.54x	0.47x	0.48x	0.51x
EV / EBITDA	2.38x	1.55x	1.58x	1.48x	1.87x	1.84x	1.88x	1.94x
EV / EBIT	4.96x	3.73x	3.54x	3.59x	5.14x	6.7x	7.19x	6.35x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.45	0.5	0.55	0.6	0.63	0.6506	0.6764	0.7233
Rate of return	5.16%	6.99%	7.71%	8.2%	7.56%	9.65%	10%	10.7%
EPS ²	1.07	0.83	0.91	0.97	0.72	0.4839	0.513	0.6396
Distribution rate	42.1%	60.2%	60.4%	61.9%	87.5%	134%	132%	113%
Net sales ¹	2,427	2,508	2,297	2,356	2,297	2,207	2,243	2,285
EBITDA ¹	714.2	762.1	632.4	700	665.3	561.8	571.7	603.8
EBIT ¹	343.2	316.2	282.7	289	241.8	154.7	149.2	184.2
Net income ¹	225.3	176.1	191.9	206	152.8	98.08	106.2	125
Net Debt ¹	-134.8	-325.7	-505.1	-506.1	-514.6	-380.5	-344.6	-247.9
Reference price ²	8.725	7.155	7.135	7.315	8.330	6.740	6.740	6.740
Nbr of stocks (in thousands)	2,10,486	2,10,486	2,10,898	2,11,022	2,10,925	2,10,240	-	-
Announcement Date	11/02/22	15/02/23	15/02/24	13/02/25	13/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TF1	13.93x	0.47x	1.84x	9.65%	162.15Cr
WALT DISNEY COMPANY (THE)	16.35x	2.01x	9.14x	1.57%	17TCr
FORMULA ONE GROUP	45.51x	6.47x	27.8x	-.--%	2.5TCr
TBS HOLDINGS,INC.	18.99x	2.08x	20.47x	1.56%	608.14Cr
ORIENTAL PEARL GROUP CO.,LTD.	40.63x	-	-	2.2%	383.2Cr
FUJI MEDIA HOLDINGS, INC.	15.61x	1.73x	18.59x	4.79%	367.39Cr
ITV PLC	10.38x	0.87x	5.47x	6.97%	360.03Cr
LIBERTY GLOBAL LTD.	-6.36x	2.04x	7.58x	-.--%	359.3Cr
CANAL+ SA	13.01x	0.58x	4.65x	1.25%	313.99Cr
MFE-MEDIAFOREUROPE N.V.	7.81x	0.72x	3.23x	5.99%	247.07Cr
Average	17.59x	1.89x	10.98x	3.4%	2.2TCr
Weighted average by Cap.	19.52x	2.46x	11.51x	1.62%