Valuation Criteo S.A.

Equities

Real-time Estimate Cboe BZX Other stock markets 18:35:26 15/01/2026 GMT			5-day change	1st Jan Change
20.76 ^USD	+1.17%		+0.98%	+0.29%

01-09	European Equities Traded in the US as American Depositary Receipts Rise in Friday Trading	MT
01-08	European Equities Traded in the US as American Depositary Receipts Decline in Thursday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,236	2,360	1,516	1,429	2,183	1,078	1,078	-
Change	-	91.03%	-35.78%	-5.76%	52.81%	-50.6%	0%	-
Enterprise Value (EV) ¹	750.8	1,923	1,251	1,208	1,973	760.7	693.1	529.8
Change	-	156.18%	-34.94%	-3.46%	63.31%	-61.45%	-8.88%	-23.56%
P/E ratio	17.7x	18.6x	186x	28.8x	20.8x	7.74x	7.85x	6.62x
PBR	1.11x	2.03x	1.42x	1.31x	2.05x	0.92x	0.8x	0.67x
PEG	-	0.2x	-2x	0x	0x	0.2x	-5.62x	0.4x
Capitalization / Revenue	1.5x	2.56x	1.63x	1.4x	1.95x	0.92x	0.91x	0.86x
EV / Revenue	0.91x	2.09x	1.35x	1.18x	1.76x	0.65x	0.58x	0.42x
EV / EBITDA	2.99x	5.96x	4.68x	4x	5.06x	1.89x	1.75x	1.25x
EV / EBIT	6.9x	12.7x	51.5x	15.6x	13x	3.92x	3.59x	2.58x
EV / FCF	6.36x	11.5x	7.31x	9.17x	13.5x	4.01x	3.81x	2.38x
FCF Yield	15.7%	8.73%	13.7%	10.9%	7.41%	25%	26.2%	42%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.16	2.09	0.14	0.88	1.9	2.651	2.614	3.1
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	825	920.8	928.2	1,023	1,121	1,174	1,190	1,261
EBITDA ¹	251	322.5	267.3	301.8	390.1	402.3	395.9	424.4
EBIT ¹	108.8	151.9	24.28	77.22	151.4	193.8	193	205.4
Net income ¹	71.68	134.5	8.952	53.26	111.6	147.5	141.6	159.8
Net Debt ¹	-484.7	-436.9	-264.5	-220.4	-209.9	-317.6	-385.2	-548.5
Reference price ²	20.51	38.87	26.06	25.32	39.56	20.52	20.52	20.52
Nbr of stocks (in thousands)	60,242	60,722	58,169	56,420	55,182	52,549	52,549	-
Announcement Date	10/02/21	09/02/22	08/02/23	07/02/24	05/02/25	-	-	-

¹USD in Million²USD

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.($)
CRITEO S.A.	7.74x	0.65x	1.89x	-.--%	1.08B
PUBLICIS GROUPE S.A.	13.29x	1.46x	6.7x	4.23%	25.39B
OMNICOM GROUP., INC.	13.84x	1.52x	10.29x	3.78%	25.22B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	19.84x	8.49x	14.38x	4.6%	16.16B
NIQ GLOBAL INTELLIGENCE PLC	-17.01x	1.99x	9.21x	-	5.19B
WPP PLC	7.86x	0.63x	3.9x	7.16%	4.72B
CYBERAGENT, INC.	19.96x	0.6x	6.92x	1.41%	4.55B
JCDECAUX SE	14.38x	1.68x	5.01x	3.57%	4.18B
Average	9.99x	2.13x	7.29x	3.54%	10.81B
Weighted average by Cap.	12.89x	2.73x	9.05x	4.09%