Valuation Vivendi SE

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 12/06/2026 pm IST			5-day change	1st Jan Change
2.142 ^EUR	+0.28%		-3.69%	-9.47%

10/06	Vivendi to appeal to the CJEU in Lagardère case
10/06	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,471	8,889	9,915	2,594	2,347	2,131	-	-
Change	-	-28.73%	11.54%	-73.84%	-9.54%	-9.17%	-	-
Enterprise Value (EV) ¹	13,169	10,763	16,826	5,187	3,848	3,658	3,545	3,503
Change	-	-18.27%	56.34%	-69.17%	-25.82%	-4.92%	-3.1%	-1.18%
P/E Ratio	0.52x	-9.1x	24.8x	-0.43x	118x	29.9x	18.5x	20x
PBR	0.65x	0.53x	0.58x	0.56x	0.5x	0.47x	0.46x	0.47x
PEG	-	0x	-0x	0x	-1x	0x	0.3x	-2.66x
Capitalization / Revenue	1.3x	0.93x	0.94x	8.73x	7.64x	6.92x	6.76x	6.58x
EV / Revenue	1.38x	1.12x	1.6x	17.5x	12.5x	11.9x	11.2x	10.8x
EV / EBITDA	11.2x	9.25x	13x	-61.7x	-78.5x	39.1x	33.6x	22.9x
EV / EBIT	19.1x	12.4x	18x	-5,187x	85.5x	51.3x	38.1x	32.8x
EV / FCF	11.2x	29.6x	30.8x	-	-56.6x	50.1x	37.4x	37.5x
FCF Yield	8.94%	3.37%	3.25%	-	-1.77%	2%	2.68%	2.67%
Dividend per Share ²	0.6	0.25	0.25	0.25	0.04	0.0466	0.0529	0.0629
Rate of return	5.05%	2.8%	2.58%	9.72%	1.69%	2.18%	2.47%	2.93%
EPS ²	22.87	-0.98	0.39	-5.96	0.02	0.0716	0.1159	0.1072
Distribution rate	2.62%	-25.5%	64.1%	-4.19%	200%	65.1%	45.7%	58.7%
Net sales ¹	9,572	9,595	10,510	297	307	307.8	315.5	324
EBITDA ¹	1,179	1,164	1,294	-84	-49	93.51	105.4	153.3
EBIT ¹	690	868	934	-1	45	71.25	93.1	106.6
Net income ¹	24,692	-1,010	405	-6,004	20	50.19	81.05	105.3
Net Debt ¹	698	1,874	6,911	2,593	1,501	1,527	1,414	1,372
Reference price ²	11.890	8.914	9.676	2.573	2.366	2.142	2.142	2.142
Nbr of stocks (in thousands)	10,48,861	9,97,142	10,24,658	10,08,147	9,91,811	9,95,018	-	-
Announcement Date	09/03/22	08/03/23	07/03/24	06/03/25	12/03/26	-	-	-

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.($)
VIVENDI SE	29.84x	11.87x	39.06x	2.18%	244.91Cr
BOLLORÉ SE	48.05x	3.76x	35.22x	1.62%	1.75TCr
TKO GROUP HOLDINGS, INC.	47.55x	3.51x	8.84x	1.44%	1.6TCr
WARNER MUSIC GROUP CORP.	20.08x	2.58x	10.91x	2.73%	1.49TCr
TOEI ANIMATION CO.,LTD.	21.26x	4.36x	12.82x	1.78%	307.08Cr
SEGA SAMMY HOLDINGS INC.	-151.11x	0.88x	7.13x	2.45%	282.76Cr
IMAX CORPORATION	33.21x	5.36x	12.36x	-.--%	231.73Cr
TOEI COMPANY, LTD.	17.78x	1.48x	6.78x	0.3%	223.11Cr
HAVAS N.V.	8x	0.58x	3.4x	5.06%	190.7Cr
Average	8.30x	3.82x	15.17x	1.95%	702.21Cr
Weighted average by Cap.	27.59x	3.52x	17.81x	1.9%