Company Valuation: Canal+ SA

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 2,014 2,614 2,145 - -
Change - 29.82% -17.96% - -
Enterprise Value (EV) 1 2,520 4,862 4,140 3,978 3,717
Change - 92.97% -14.85% -3.92% -6.57%
P/E -16.1x -77.2x 12.8x 8.29x 6.81x
PBR 0.5x 0.86x 0.67x 0.64x 0.59x
PEG - 1.1x -0x 0.2x 0.3x
Capitalization / Revenue 0.37x 0.48x 0.29x 0.28x 0.27x
EV / Revenue 0.46x 0.9x 0.56x 0.52x 0.47x
EV / EBITDA 3.93x 6.88x 4.38x 3.73x 3.22x
EV / EBIT 7.87x 10.4x 7.35x 6.1x 5.1x
EV / FCF 22.8x 13.7x 17.7x 11.9x 7.98x
FCF Yield 4.38% 7.32% 5.65% 8.43% 12.5%
Dividend per Share 2 0.0168 0.019 0.0383 0.0552 0.0737
Rate of return 0.83% 0.71% 1.76% 2.53% 3.38%
EPS 2 -0.1263 -0.0345 0.1705 0.2628 0.32
Distribution rate -13.3% -55% 22.5% 21% 23%
Net sales 1 5,432 5,410 7,444 7,619 7,854
EBITDA 1 640.5 707.1 944.9 1,067 1,156
EBIT 1 320.1 468 563.7 651.9 729.3
Net income 1 -123.8 -37.13 110.7 238.5 331.3
Net Debt 1 506.2 2,248 1,996 1,833 1,572
Reference price 2 2.030 2.666 2.180 2.180 2.180
Nbr of stocks (in thousands) 991,959 980,551 983,830 - -
Announcement Date 14/3/25 11/3/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.37x2.16x9.65x1.44% 181B
10.55x1.45x6.25x0.92% 24.96B
8.71x2.12x6.88x4.16% 8.75B
17.77x1.89x20.18x1.7% 5.72B
4.95x1.98x5.55x4.68% 4.87B
14.2x0.71x5.64x8.24% 4.8B
12.2x1x7.59x1.61% 4.33B
7.52x0.97x3.11x3.88% 4.38B
45.74x - - 1.96% 4.36B
Average 15.56x 1.54x 8.11x 3.18% 27B
Weighted average by Cap. 17.04x 2.00x 9.13x 1.74%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Canal+ SA

Historical PBR trend

Valuation ratios - PBR - Canal+ SA

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Canal+ SA

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Canal+ SA


Year-on-year evolution of the Yield

Valuation ratios - Yield - Canal+ SA