Company Valuation: Canal+ SA

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 2,014 2,614 2,491 - -
Change - 29.82% -4.71% - -
Enterprise Value (EV) 1 2,520 4,862 4,486 4,324 4,063
Change - 92.97% -7.73% -3.62% -6.04%
P/E -16.1x -77.2x 15.5x 10.1x 7.91x
PBR 0.5x 0.86x 0.78x 0.74x 0.69x
PEG - 1.1x -0x 0.2x 0.3x
Capitalization / Revenue 0.37x 0.48x 0.33x 0.33x 0.32x
EV / Revenue 0.46x 0.9x 0.6x 0.57x 0.52x
EV / EBITDA 3.93x 6.88x 4.74x 4.05x 3.51x
EV / EBIT 7.87x 10.4x 7.95x 6.63x 5.57x
EV / FCF 22.8x 13.7x 19.2x 12.7x 8x
FCF Yield 4.38% 7.32% 5.21% 7.88% 12.5%
Dividend per Share 2 0.0168 0.019 0.0359 0.0507 0.0735
Rate of return 0.83% 0.71% 1.42% 2% 2.91%
EPS 2 -0.1263 -0.0345 0.1637 0.251 0.32
Distribution rate -13.3% -55% 21.9% 20.2% 23%
Net sales 1 5,432 5,410 7,452 7,626 7,854
EBITDA 1 640.5 707.1 945.9 1,068 1,156
EBIT 1 320.1 468 564.2 652.5 729.2
Net income 1 -123.8 -37.13 110.9 238.8 331.3
Net Debt 1 506.2 2,248 1,995 1,833 1,572
Reference price 2 2.030 2.666 2.530 2.530 2.530
Nbr of stocks (in thousands) 991,959 980,551 983,830 - -
Announcement Date 14/03/25 11/03/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15.45x0.6x4.74x1.42% 3.36B
18.68x2.19x9.77x1.41% 184B
42.86x6.15x26.42x-.--% 23.6B
17.98x1.88x19.51x1.71% 5.8B
43.63x - - 2.05% 4.15B
13.13x1.81x17.53x4.87% 3.77B
-6.43x2.19x7.8x-.--% 3.54B
11.89x0.86x5.63x7.17% 3.48B
8.03x0.71x3.2x6.21% 2.28B
Average 18.36x 2.05x 11.82x 2.76% 25.97B
Weighted average by Cap. 20.83x 2.53x 11.63x 1.46%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!