Valuation Wendel SE

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 17/07/2026 pm IST			5-day change	1st Jan Change
81.45 ^EUR	+0.25%		+2.32%	-0.91%

07/07	Constance d'Avout joins Audacia as a partner
17/06	Wendel Appoints Cyril Marie as A Member of the Executive Board and Executive Vice-President in Charge of Asset Management, Effective on July 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,603	3,782	3,508	3,953	3,494	3,453	-	-
Change	-	-17.84%	-7.24%	12.67%	-11.6%	-1.18%	-	-
Enterprise Value (EV) ¹	8,306	6,581	7,220	6,714	6,342	6,817	6,986	6,231
Change	-	-20.77%	9.71%	-7.01%	-5.53%	7.48%	2.48%	-10.8%
P/E	4.43x	5.84x	25.2x	13.7x	-23x	20.2x	19.4x	35.9x
PBR	1.77x	1.36x	1.3x	1.22x	0.99x	0.81x	0.83x	0.85x
PEG	-	-0.2x	-0.3x	0x	0x	-0x	5.11x	-0.8x
Capitalization / Revenue	0.61x	0.43x	0.49x	0.49x	0.46x	0.45x	0.43x	0.41x
EV / Revenue	1.11x	0.76x	1.01x	0.83x	0.84x	0.88x	0.87x	0.75x
EV / EBITDA	6.07x	4.05x	4.15x	3.24x	3.47x	4.78x	4.72x	4.1x
EV / EBIT	7.74x	5.26x	6.31x	5.06x	5.16x	7.56x	7.31x	5.93x
EV / FCF	7.07x	5.38x	6.11x	4.84x	4.26x	7.95x	8.02x	7.81x
FCF Yield	14.1%	18.6%	16.4%	20.7%	23.4%	12.6%	12.5%	12.8%
Dividend per Share ²	2.9	3.2	4	4.7	5.1	5.78	6.256	6.497
Rate of return	2.75%	3.67%	4.96%	5.06%	6.2%	7.1%	7.68%	7.98%
EPS ²	23.78	14.93	3.2	6.766	-3.58	4.038	4.191	2.267
Distribution rate	12.2%	21.4%	125%	69.5%	-142%	143%	149%	287%
Net sales ¹	7,504	8,700	7,128	8,064	7,568	7,755	8,038	8,348
EBITDA ¹	1,368	1,626	1,738	2,072	1,826	1,426	1,479	1,518
EBIT ¹	1,073	1,251	1,144	1,327	1,230	902.3	956.1	1,051
Net income ¹	1,047	656.3	142.4	293.9	-151.8	175.8	182.5	98.12
Net Debt ¹	3,703	2,799	3,712	2,761	2,848	3,364	3,533	2,778
Reference price ²	105.40	87.20	80.65	92.95	82.20	81.45	81.45	81.45
Nbr of stocks (in thousands)	43,671	43,369	43,497	42,524	42,508	42,391	-	-
Announcement Date	18/03/22	16/03/23	28/02/24	26/02/25	26/02/26	-	-	-

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.($)
WENDEL SE	20.17x	0.88x	4.78x	7.1%	395.1Cr
BLACKSTONE INC.	21.63x	7.44x	14.43x	4%	9.97TCr
KKR & CO. INC.	27.62x	11.3x	15.68x	0.78%	9.06TCr
ARES MANAGEMENT CORPORATION	21.26x	-	-	4.31%	2.83TCr
AMUNDI	12.23x	4.77x	9.39x	5.26%	2.08TCr
FRANKLIN RESOURCES, INC.	16.81x	1.78x	6.68x	4.03%	1.7TCr
THE CARLYLE GROUP INC.	14.7x	4.44x	12.23x	3.04%	1.66TCr
ARES CAPITAL CORPORATION	12.33x	9.36x	-	10.02%	1.38TCr
HDFC ASSET MANAGEMENT COMPANY LIMITED	34.93x	19.22x	27.65x	2.26%	1.18TCr
Average	20.19x	7.40x	12.98x	4.53%	3.36TCr
Weighted average by Cap.	22.17x	8.49x	14.27x	3.34%