Valuation Eurazeo LIQUIDNET SYSTEMS

Stocks

Delayed LIQUIDNET SYSTEMS Other stock markets 07:29:00 04/06/18 pm AEST			5-day change	1st Jan Change
69.00 ^EUR	-13.75%		-.--%	-

24/07	Eurazeo SE, H1 2026 Earnings Call, Jul 23, 2026
23/07	Eurazeo: Good quarter across the board for Eurazeo

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,875	4,459	5,370	5,196	3,479	2,982	-	-
Change	-	-24.1%	20.43%	-3.23%	-33.04%	-14.29%	-	-
Enterprise Value (EV) ¹	8,839	8,875	6,193	6,539	4,621	3,954	3,868	3,502
Change	-	0.41%	-30.22%	5.6%	-29.34%	-14.43%	-2.17%	-9.46%
P/E	3.53x	7.07x	2.81x	-12.1x	-9.1x	28.3x	6.47x	5.49x
PBR	0.96x	0.68x	0.65x	0.7x	0.56x	0.5x	0.48x	0.45x
PEG	-	-0.1x	0x	0x	6.02x	-0x	0x	0.3x
Capitalization / Revenue	1.31x	0.96x	15.6x	13.6x	8.3x	6.58x	6.02x	5.65x
EV / Revenue	1.97x	1.91x	18x	17.1x	11x	8.73x	7.81x	6.63x
EV / EBITDA	12.1x	13.4x	59.2x	-20.8x	-15.6x	26x	4.98x	4.16x
EV / EBIT	19.9x	19.8x	69.7x	-19.7x	-14.8x	16.9x	6.51x	5.6x
EV / FCF	41.4x	-46.6x	-256x	129x	37.3x	12.9x	8.46x	6.71x
FCF Yield	2.42%	-2.15%	-0.39%	0.78%	2.68%	7.75%	11.8%	14.9%
Dividend per Share ²	1.75	2.2	2.42	2.65	2.92	3.16	3.46	3.817
Rate of return	2.28%	3.79%	3.37%	3.68%	5.48%	6.8%	7.45%	8.22%
EPS ²	21.75	8.22	25.56	-5.95	-5.86	1.64	7.18	8.46
Distribution rate	8.05%	26.8%	9.47%	-44.5%	-49.8%	193%	48.2%	45.1%
Net sales ¹	4,493	4,640	343.7	383.3	419.2	453.1	495	528.1
EBITDA ¹	732	663.2	104.6	-315.1	-295.5	152	777	842
EBIT ¹	445	447.6	88.86	-331.3	-312.1	233.7	594.1	625
Net income ¹	1,576	594.7	1,824	-429.8	-403.5	152.5	462.5	511.5
Net Debt ¹	2,964	4,416	822.9	1,343	1,141	971.7	885.8	520
Reference price ²	76.80	58.10	71.85	71.95	53.30	46.44	46.44	46.44
Nbr of stocks (in thousands)	76,494	76,744	74,736	72,219	65,276	64,211	-	-
Announcement Date	25/3/22	6/4/23	7/3/24	28/3/25	30/3/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BLACKROCK, INC.	19.55x	5.48x	11.74x	2.17%	164B
UBS GROUP AG	15.33x	3.57x	-	2.34%	161B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.27x	7.6x	-	1.45%	108B
BROOKFIELD ASSET MANAGEMENT LTD.	25.14x	11.73x	20.15x	4.28%	74.07B
STATE STREET CORPORATION	13.91x	5.32x	-	1.89%	50.93B
AMERIPRISE FINANCIAL, INC.	11.69x	1.76x	5.4x	1.25%	46.75B
3I GROUP PLC	5.48x	5.36x	4.66x	3.42%	36.91B
NORTHERN TRUST CORPORATION	14.38x	5.28x	16.45x	1.86%	33.03B
Average	15.34x	5.76x	11.68x	2.33%	84.24B
Weighted average by Cap.	16.80x	5.76x	12.37x	2.3%