Valuation Canal+ SA

Equities

Real-time Estimate Cboe Europe Other stock markets 08:11:58 18/05/2026 BST			5-day change	1st Jan Change
232.30 ^GBX	-1.98%		+1.37%	-11.10%

05-14	Canal+ Prices EUR700 Million Senior Notes Offering	MT
05-13	Canal+ S.A issues EUR700 mln senior unsecured notes due 2032	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Capitalization ¹	2,014	2,614	2,324	-	-
Change	-	29.82%	-11.1%	-	-
Enterprise Value (EV) ¹	2,520	4,862	4,468	4,338	4,056
Change	-	92.97%	-8.11%	-2.91%	-6.51%
P/E ratio	-16.1x	-77.2x	12.6x	8.56x	7.34x
PBR	0.5x	0.86x	0.72x	0.67x	0.61x
PEG	-	1.1x	-0x	0.2x	0.4x
Capitalization / Revenue	0.37x	0.48x	0.31x	0.3x	0.3x
EV / Revenue	0.46x	0.9x	0.59x	0.57x	0.52x
EV / EBITDA	3.93x	6.88x	4.7x	4.13x	3.45x
EV / EBIT	7.87x	10.4x	7.65x	6.49x	5.32x
EV / FCF	22.8x	13.7x	33.9x	16.1x	8.33x
FCF Yield	4.38%	7.32%	2.95%	6.22%	12%
Dividend per Share ²	0.0168	0.019	0.0293	0.042	0.066
Rate of return	0.83%	0.71%	1.24%	1.77%	2.78%
EPS ²	-0.1263	-0.0345	0.1887	0.277	0.323
Distribution rate	-13.3%	-55%	15.5%	15.2%	20.4%
Net sales ¹	5,432	5,410	7,542	7,655	7,813
EBITDA ¹	640.5	707.1	950.5	1,050	1,177
EBIT ¹	320.1	468	583.9	668	761.8
Net income ¹	-123.8	-37.13	174.5	299.7	367
Net Debt ¹	506.2	2,248	2,144	2,014	1,732
Reference price ²	2.030	2.666	2.370	2.370	2.370
Nbr of stocks (in thousands)	991,959	980,551	980,551	-	-
Announcement Date	14/03/25	11/03/26	-	-	-

¹GBP in Million²GBP

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.($)
CANAL+ SA	12.56x	0.59x	4.7x	1.24%	3.1B
WALT DISNEY COMPANY (THE)	17.5x	2.12x	9.74x	1.47%	178B
FORMULA ONE GROUP	66.83x	6.23x	28.07x	-.--%	22.23B
TBS HOLDINGS,INC.	18.74x	1.98x	19.53x	1.22%	5.9B
ORIENTAL PEARL GROUP CO.,LTD.	50.74x	-	-	1.76%	4.76B
ITV PLC	11.07x	0.92x	5.76x	6.48%	3.85B
FUJI MEDIA HOLDINGS, INC.	30.13x	1.69x	61.2x	3.28%	3.49B
MFE-MEDIAFOREUROPE N.V.	7.29x	0.71x	3.38x	6.15%	2.55B
TF1	14.18x	0.49x	1.89x	9.88%	1.67B
Average	25.45x	1.84x	16.78x	3.5%	25.1B
Weighted average by Cap.	22.96x	2.45x	12.39x	1.55%