Valuation Canal+ SA Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 06:58:06 18/09/26 pm AEST			5-day change	1st Jan Change
2.978 ^EUR	+2.06%		+3.45%	-3.75%

08/09	Jefferies raises Autotrader and Rightmove	AN
06/09	Canal+ Group Announces Appointment of Bertille Guitton-Broggi as Executive Vice President Communication for Africa	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	2,014	2,614	2,515	-	-
Change	-	29.82%	-3.81%	-	-
Enterprise Value (EV) ¹	2,520	4,862	4,510	4,348	4,087
Change	-	92.97%	-7.25%	-3.6%	-6.01%
P/E	-16.1x	-77.2x	15.6x	10.2x	7.99x
PBR	0.5x	0.86x	0.79x	0.75x	0.7x
PEG	-	1.1x	-0x	0.2x	0.3x
Capitalization / Revenue	0.37x	0.48x	0.34x	0.33x	0.32x
EV / Revenue	0.46x	0.9x	0.61x	0.57x	0.52x
EV / EBITDA	3.93x	6.88x	4.77x	4.07x	3.54x
EV / EBIT	7.87x	10.4x	7.99x	6.66x	5.6x
EV / FCF	22.8x	13.7x	19.3x	12.8x	8.04x
FCF Yield	4.38%	7.32%	5.19%	7.84%	12.4%
Dividend per Share ²	0.0168	0.019	0.0359	0.0507	0.0735
Rate of return	0.83%	0.71%	1.4%	1.98%	2.88%
EPS ²	-0.1263	-0.0345	0.1637	0.251	0.32
Distribution rate	-13.3%	-55%	21.9%	20.2%	23%
Net sales ¹	5,432	5,410	7,452	7,626	7,854
EBITDA ¹	640.5	707.1	945.9	1,068	1,156
EBIT ¹	320.1	468	564.2	652.5	729.2
Net income ¹	-123.8	-37.13	110.9	238.8	331.3
Net Debt ¹	506.2	2,248	1,995	1,833	1,572
Reference price ²	2.030	2.666	2.556	2.556	2.556
Nbr of stocks (in thousands)	991,959	980,551	983,830	-	-
Announcement Date	14/3/25	11/3/26	-	-	-

¹GBP in Million²GBP

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.($)
WALT DISNEY COMPANY (THE)	18.49x	2.17x	9.69x	1.43%	182B
FORMULA ONE GROUP	42.49x	6.1x	26.22x	-.--%	23.39B
TBS HOLDINGS,INC.	18.26x	1.91x	19.84x	1.68%	5.86B
ORIENTAL PEARL GROUP CO.,LTD.	44.37x	-	-	2.02%	4.23B
FUJI MEDIA HOLDINGS, INC.	13.27x	1.82x	17.63x	4.81%	3.8B
LIBERTY GLOBAL LTD.	-6.31x	2.17x	7.75x	-.--%	3.48B
ITV PLC	11.99x	0.87x	5.67x	7.11%	3.48B
CANAL+ SA	15.61x	0.61x	4.77x	1.4%	3.36B
MFE-MEDIAFOREUROPE N.V.	7.7x	0.72x	3.26x	6.39%	2.16B
Average	18.43x	2.05x	11.85x	2.76%	25.74B
Weighted average by Cap.	20.68x	2.51x	11.56x	1.47%