Valuation Bolloré SE

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 18/07/26 am AEST			5-day change	1st Jan Change
4.012 ^EUR	-0.59%		-2.38%	-16.31%

15/07	Bolloré, Banijay Among Potential Suitors as Lionsgate Studios Mulls Sale	MT
15/07	Bolloré, Banijay Among Potential Suitors as Lionsgate Studios Mulls Sale	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	14,426	15,321	16,589	16,851	13,393	11,273	-	-
Change	-	6.2%	8.27%	1.58%	-20.52%	-15.83%	-	-
Enterprise Value (EV) ¹	17,854	14,114	18,054	11,545	7,774	7,218	7,460	7,389
Change	-	-20.95%	27.91%	-36.05%	-32.66%	-7.15%	3.35%	-0.94%
P/E	2.39x	4.5x	141x	10.1x	40x	35.7x	31.3x	30.1x
PBR	0.74x	-	0.69x	0.66x	0.56x	0.52x	0.52x	0.51x
PEG	-	-0.1x	-1.5x	0x	-0.5x	-5.62x	2.2x	7.58x
Capitalization / Revenue	0.73x	0.74x	1.21x	5.38x	4.58x	3.81x	3.75x	3.65x
EV / Revenue	0.9x	0.68x	1.32x	3.69x	2.66x	2.44x	2.48x	2.4x
EV / EBITDA	8.36x	6.44x	13.1x	241x	21.6x	22.9x	20x	18.9x
EV / EBIT	19x	11.5x	23.5x	1,079x	44.7x	30x	23.3x	24.6x
EV / FCF	12.6x	-	18.6x	110x	26.1x	24.4x	11.8x	14.3x
FCF Yield	7.94%	-	5.39%	0.91%	3.83%	4.09%	8.49%	6.98%
Dividend per Share ²	0.06	0.06	0.07	0.08	0.08	0.0875	0.0875	0.09
Rate of return	1.22%	1.15%	1.24%	1.35%	1.67%	2.18%	2.18%	2.24%
EPS ²	2.06	1.16	0.04	0.59	0.12	0.1124	0.1283	0.1334
Distribution rate	2.91%	5.17%	175%	13.6%	66.7%	77.9%	68.2%	67.5%
Net sales ¹	19,771	20,677	13,679	3,130	2,926	2,958	3,005	3,085
EBITDA ¹	2,135	2,192	1,382	48	360	315.7	372.3	391.9
EBIT ¹	939	1,231	768	10.7	174	240.3	319.7	300.6
Net income ¹	6,062	3,400	268	1,822	348	332.1	360.6	376.8
Net Debt ¹	3,428	-1,207	1,465	-5,306	-5,619	-4,054	-3,813	-3,883
Reference price ²	4.920	5.220	5.655	5.940	4.794	4.012	4.012	4.012
Nbr of stocks (in thousands)	2,932,124	2,935,067	2,933,459	2,836,852	2,793,750	2,809,704	-	-
Announcement Date	10/3/22	14/3/23	14/3/24	17/3/25	17/3/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BOLLORÉ SE	35.7x	2.44x	22.87x	2.18%	12.9B
WARNER MUSIC GROUP CORP.	20.39x	2.58x	10.99x	2.75%	14.78B
TKO GROUP HOLDINGS, INC.	41.37x	3.07x	7.74x	1.65%	13.69B
TOEI ANIMATION CO.,LTD.	25.25x	4.57x	14.7x	1.62%	3.52B
SEGA SAMMY HOLDINGS INC.	14.2x	0.91x	7.69x	2.22%	3.13B
TOEI COMPANY, LTD.	21.85x	1.21x	6.03x	0.34%	2.25B
IMAX CORPORATION	31.9x	5.05x	11.82x	-.--%	2.16B
VIVENDI SE	26.14x	11.04x	36.36x	2.48%	2.14B
Average	27.10x	3.86x	14.77x	1.66%	6.82B
Weighted average by Cap.	29.97x	3.07x	13.86x	2.02%