Valuation Carrefour

Stocks

Market Closed - Euronext Paris 16:55:00 04/09/2026 BST			5-day change	1st Jan Change
16.40 ^EUR	+0.46%		+4.96%	+15.28%

08-26	Carrefour CEO: consumer demand holding up in France despite difficult environment	RE
08-17	RBC Upbeat on Carrefour's H2 Profitability Amid Improving French Market Position; Outperform Reaffirmed	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,343	12,040	11,582	9,105	10,050	11,608	-	-
Change	-	-2.46%	-3.81%	-21.39%	10.38%	15.5%	-	-
Enterprise Value (EV) ¹	19,538	20,911	19,681	18,428	19,463	20,029	19,504	18,848
Change	-	7.03%	-5.88%	-6.37%	5.62%	2.91%	-2.62%	-3.36%
P/E	11.8x	8.69x	7.13x	13.6x	30.5x	11.6x	9.74x	9.34x
PBR	1.22x	1.04x	0.99x	0.82x	0.92x	1.04x	0.99x	0.94x
PEG	-	0.3x	0.2x	-0.2x	-0.6x	0x	0.5x	2.14x
Capitalization / Revenue	0.17x	0.15x	0.14x	0.11x	0.12x	0.14x	0.14x	0.14x
EV / Revenue	0.27x	0.26x	0.24x	0.22x	0.24x	0.24x	0.23x	0.22x
EV / EBITDA	4.29x	4.53x	4.32x	3.97x	4.32x	4.43x	4.12x	3.79x
EV / EBIT	8.6x	8.8x	8.69x	8.33x	9.02x	8.63x	7.86x	7.2x
EV / FCF	9.73x	8.95x	12.1x	12.6x	8.03x	11.3x	16.8x	17.1x
FCF Yield	10.3%	11.2%	8.24%	7.91%	12.5%	8.87%	5.97%	5.86%
Dividend per Share ²	0.52	0.56	0.87	0.92	0.97	1.041	1.068	1.111
Rate of return	3.23%	3.58%	5.25%	6.7%	6.82%	6.35%	6.51%	6.77%
EPS ²	1.362	1.8	2.324	1.013	0.4671	1.414	1.683	1.757
Distribution rate	38.2%	31.1%	37.4%	90.9%	208%	73.6%	63.5%	63.2%
Net sales ¹	72,958	81,385	83,270	85,445	82,102	82,020	83,545	85,689
EBITDA ¹	4,550	4,613	4,559	4,637	4,506	4,526	4,732	4,968
EBIT ¹	2,272	2,377	2,264	2,213	2,158	2,320	2,481	2,619
Net income ¹	1,072	1,348	1,659	723	319	1,022	1,187	1,218
Net Debt ¹	7,195	8,871	8,099	9,323	9,413	8,421	7,896	7,240
Reference price ²	16.10	15.64	16.56	13.73	14.23	16.40	16.40	16.40
Nbr of stocks (in thousands)	766,438	769,845	699,183	663,135	706,234	707,563	-	-
Announcement Date	16/02/22	14/02/23	20/02/24	19/02/25	17/02/26	-	-	-

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.($)
CARREFOUR	11.6x	0.24x	4.43x	6.35%	13.49B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	19.72x	0.86x	5.8x	6.39%	37.25B
SEVEN & I HOLDINGS CO., LTD.	17.04x	0.6x	6.84x	2.91%	28.02B
CASEY'S GENERAL STORES, INC.	35.32x	1.46x	18.19x	0.34%	27.98B
AVENUE SUPERMARTS LIMITED	69.1x	3.06x	40.06x	-.--%	26.04B
COLES GROUP LIMITED	26.98x	0.84x	9.01x	3.56%	22.85B
JERÓNIMO MARTINS, SGPS, S.A.	16.9x	0.4x	5.75x	3.63%	13.31B
SM INVESTMENTS CORPORATION	7.28x	1.62x	5.51x	2.8%	10.9B
SHOPRITE HOLDINGS LTD	20.88x	0.8x	8.79x	2.73%	10.7B
KESKO OYJ	19.52x	0.94x	9.32x	4.17%	10.39B
Average	24.43x	1.08x	11.37x	3.29%	20.09B
Weighted average by Cap.	27.39x	1.16x	12.71x	3.22%