Valuation Bolloré SE London S.E.

Stocks

Real-time Estimate Tradegate 12:29:55 27/08/2026 BST			5-day change	1st Jan Change
3.821 ^EUR	+0.18%		-0.08%	-19.45%

07-15	Bolloré, Banijay Among Potential Suitors as Lionsgate Studios Mulls Sale	MT
07-15	Bolloré, Banijay Among Potential Suitors as Lionsgate Studios Mulls Sale	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	14,426	15,321	16,589	16,851	13,393	10,705	-	-
Change	-	6.2%	8.27%	1.58%	-20.52%	-20.07%	-	-
Enterprise Value (EV) ¹	17,854	14,114	18,054	11,545	7,774	5,771	5,864	5,323
Change	-	-20.95%	27.91%	-36.05%	-32.66%	-25.76%	1.6%	-9.22%
P/E	2.39x	4.5x	141x	10.1x	40x	33.7x	29.5x	27.7x
PBR	0.74x	-	0.69x	0.66x	0.56x	0.54x	0.53x	0.53x
PEG	-	-0.1x	-1.5x	0x	-0.5x	-5.7x	2x	4.41x
Capitalization / Revenue	0.73x	0.74x	1.21x	5.38x	4.58x	3.62x	3.56x	3.47x
EV / Revenue	0.9x	0.68x	1.32x	3.69x	2.66x	1.95x	1.95x	1.73x
EV / EBITDA	8.36x	6.44x	13.1x	241x	21.6x	16.4x	14.4x	11.7x
EV / EBIT	19x	11.5x	23.5x	1,079x	44.7x	24x	18.3x	17.7x
EV / FCF	12.6x	-	18.6x	110x	26.1x	19.5x	9.26x	10.3x
FCF Yield	7.94%	-	5.39%	0.91%	3.83%	5.12%	10.8%	9.69%
Dividend per Share ²	0.06	0.06	0.07	0.08	0.08	0.0875	0.0875	0.09
Rate of return	1.22%	1.15%	1.24%	1.35%	1.67%	2.3%	2.3%	2.36%
EPS ²	2.06	1.16	0.04	0.59	0.12	0.1129	0.1293	0.1374
Distribution rate	2.91%	5.17%	175%	13.6%	66.7%	77.5%	67.7%	65.5%
Net sales ¹	19,771	20,677	13,679	3,130	2,926	2,958	3,005	3,085
EBITDA ¹	2,135	2,192	1,382	48	360	352.1	406.2	453.2
EBIT ¹	939	1,231	768	10.7	174	240.3	319.7	300.6
Net income ¹	6,062	3,400	268	1,822	348	332.1	362.5	386.3
Net Debt ¹	3,428	-1,207	1,465	-5,306	-5,619	-4,934	-4,841	-5,382
Reference price ²	4.920	5.220	5.655	5.940	4.794	3.810	3.810	3.810
Nbr of stocks (in thousands)	2,932,124	2,935,067	2,933,459	2,836,852	2,793,750	2,809,704	-	-
Announcement Date	10/03/22	14/03/23	14/03/24	17/03/25	17/03/26	-	-	-

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.($)
WARNER MUSIC GROUP CORP.	19.53x	2.52x	10.66x	2.77%	14.61B
TKO GROUP HOLDINGS, INC.	40.38x	3.06x	7.77x	1.66%	13.74B
BOLLORÉ SE	33.75x	1.95x	16.39x	2.3%	12.47B
TOEI ANIMATION CO.,LTD.	26.88x	5.06x	15.8x	1.57%	3.91B
SEGA SAMMY HOLDINGS INC.	16.98x	1.15x	9.29x	1.84%	3.87B
IMAX CORPORATION	40.48x	6.57x	14.87x	-.--%	2.89B
TOEI COMPANY, LTD.	23.18x	1.32x	6.31x	0.32%	2.42B
Average	28.74x	3.09x	11.58x	1.49%	7.7B
Weighted average by Cap.	29.77x	2.78x	11.55x	1.96%