Valuation TF1

Stocks

Market Closed - Euronext Paris 01:55:00 15/08/26 am AEST			5-day change	1st Jan Change
7.045 ^EUR	+1.00%		+0.57%	-15.43%

05/08	TF1 moving toward a plan to sell Studio TF1
04/08	TF1: Potential studio arm sale for TF1?

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,836	1,506	1,505	1,544	1,757	1,482	-	-
Change	-	-17.99%	-0.08%	2.58%	13.82%	-15.67%	-	-
Enterprise Value (EV) ¹	1,702	1,180	999.7	1,038	1,242	1,106	1,103	1,145
Change	-	-30.64%	-15.31%	3.79%	19.75%	-11.01%	-0.28%	3.83%
P/E	8.15x	8.62x	7.84x	7.54x	11.6x	15.4x	14.5x	12.2x
PBR	1.04x	0.81x	0.77x	0.75x	0.85x	0.72x	0.74x	0.77x
PEG	-	-0.4x	0.81x	1.14x	-0.5x	-0.4x	2.46x	0.6x
Capitalization / Revenue	0.76x	0.6x	0.66x	0.66x	0.76x	0.68x	0.67x	0.66x
EV / Revenue	0.7x	0.47x	0.44x	0.44x	0.54x	0.51x	0.5x	0.51x
EV / EBITDA	2.38x	1.55x	1.58x	1.48x	1.87x	1.99x	1.94x	1.96x
EV / EBIT	4.96x	3.73x	3.54x	3.59x	5.14x	7.27x	7.51x	6.9x
EV / FCF	5.35x	7.81x	3.04x	5.32x	16.2x	-52.6x	-	-
FCF Yield	18.7%	12.8%	32.9%	18.8%	6.19%	-1.9%	-	-
Dividend per Share ²	0.45	0.5	0.55	0.6	0.63	0.6633	0.6744	0.7233
Rate of return	5.16%	6.99%	7.71%	8.2%	7.56%	9.42%	9.57%	10.3%
EPS ²	1.07	0.83	0.91	0.97	0.72	0.4586	0.4856	0.5768
Distribution rate	42.1%	60.2%	60.4%	61.9%	87.5%	145%	139%	125%
Net sales ¹	2,427	2,508	2,297	2,356	2,297	2,182	2,216	2,248
EBITDA ¹	714.2	762.1	632.4	700	665.3	556.9	567	583.2
EBIT ¹	343.2	316.2	282.7	289	241.8	152.1	146.7	165.9
Net income ¹	225.3	176.1	191.9	206	152.8	96.34	105.1	125.5
Net Debt ¹	-134.8	-325.7	-505.1	-506.1	-514.6	-376	-379.1	-336.9
Reference price ²	8.725	7.155	7.135	7.315	8.330	7.045	7.045	7.045
Nbr of stocks (in thousands)	210,486	210,486	210,898	211,022	210,925	210,308	-	-
Announcement Date	11/2/22	15/2/23	15/2/24	13/2/25	13/2/26	-	-	-

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.($)
TF1	15.36x	0.51x	1.99x	9.42%	1.72B
WALT DISNEY COMPANY (THE)	19.01x	2.2x	9.89x	1.41%	184B
FORMULA ONE GROUP	46.88x	6.64x	28.55x	-.--%	25.8B
TBS HOLDINGS,INC.	18.75x	1.86x	18.35x	1.72%	5.64B
ORIENTAL PEARL GROUP CO.,LTD.	43.05x	-	-	2.08%	4.08B
FUJI MEDIA HOLDINGS, INC.	14.07x	1.72x	17.13x	4.84%	3.7B
ITV PLC	12.55x	0.89x	5.84x	6.92%	3.62B
CANAL+ SA	16.51x	0.62x	4.91x	1.11%	3.59B
LIBERTY GLOBAL LTD.	-6.43x	2.04x	7.8x	-.--%	3.55B
MFE-MEDIAFOREUROPE N.V.	7.86x	0.73x	3.28x	5.93%	2.43B
Average	18.76x	1.91x	10.86x	3.34%	23.86B
Weighted average by Cap.	21.70x	2.60x	11.96x	1.49%