Company Valuation: Selectirente

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2024 2025 2026 2027 2028
Market Cap 1 396 349.8 341.3 347.5 - -
Change - - -2.42% 1.81% - -
Enterprise Value (EV) 1 396 349.8 533.1 551.5 568.6 585
Change - - 52.41% 3.45% 3.1% 2.88%
P/E 23.2x - 12.7x 18.2x 12.2x 11.2x
PBR - - - - - -
PEG - - - -0.6x 0.3x 1.25x
Capitalization / Revenue - - 11.4x 11x 10.5x 10.1x
EV / Revenue - - 17.8x 17.5x 17.2x 16.9x
EV / EBITDA - - - - - -
EV / EBIT - - 17.6x 27.8x 19.6x 18.5x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - 4.2 4.3 4.4 4.5
Rate of return - - 5.12% 5.15% 5.27% 5.39%
EPS 2 4.09 - 6.47 4.596 6.824 7.436
Distribution rate - - 64.9% 93.6% 64.5% 60.5%
Net sales 1 - - 29.88 31.55 33.03 34.57
EBITDA - - - - - -
EBIT 1 - - 30.23 19.82 29.07 31.68
Net income 1 17.06 28.6 26.93 19.82 19.06 -
Net Debt 1 - - 191.8 204 221.1 237.5
Reference price 2 95.00 84.00 82.00 83.50 83.50 83.50
Nbr of stocks (in thousands) 4,168 4,164 4,162 4,161 - -
Announcement Date 23/4/22 13/2/25 12/2/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
18.17x17.48x - 5.15% 396M
16.67x15.81x16.44x4.71% 14.21B
57.12x17.03x29.07x0.16% 7.47B
110.74x17.37x24.98x2.14% 3.6B
10.82x6.45x8.48x4% 2.71B
14.96x5.73x7.63x13.44% 2.58B
9.08x5.13x8.21x2.28% 1.89B
18.62x14.37x21.71x2.81% 1.69B
Average 32.02x 12.42x 16.65x 4.34% 4.32B
Weighted average by Cap. 34.33x 14.11x 18.61x 3.84%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SELER Stock
  4. Valuation Selectirente