Valuation Eurazeo SE

Stocks

Real-time Euronext Paris Other stock markets 09:21:27 09/06/2026 BST			5-day change	1st Jan Change
43.12 ^EUR	-0.65%		-8.60%	-19.06%

06-02	Private Debt: Eurazeo closes EPD VII fund at 3.9 billion euros
06-02	Eurazeo successfully completes final closing of EPD VII fund

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,875	4,459	5,370	5,196	3,479	2,789	-	-
Change	-	-24.1%	20.43%	-3.23%	-33.04%	-19.84%	-	-
Enterprise Value (EV) ¹	8,839	8,875	6,193	6,539	4,621	3,650	3,470	3,059
Change	-	0.41%	-30.22%	5.6%	-29.34%	-21.01%	-4.92%	-11.85%
P/E ratio	3.53x	7.07x	2.81x	-12.1x	-9.1x	15.7x	6.23x	5.46x
PBR	0.96x	0.68x	0.65x	0.7x	0.56x	0.46x	0.43x	0.41x
PEG	-	-0.1x	0x	0x	6.02x	-0x	0x	0.4x
Capitalization / Revenue	1.31x	0.96x	15.6x	13.6x	8.3x	6.21x	5.68x	5.51x
EV / Revenue	1.97x	1.91x	18x	17.1x	11x	8.13x	7.07x	6.04x
EV / EBITDA	12.1x	13.4x	59.2x	-20.8x	-16.3x	11.6x	4.7x	4x
EV / EBIT	19.9x	19.8x	69.7x	-19.7x	-14.8x	10.8x	5.17x	5.24x
EV / FCF	41.4x	-46.6x	-256x	129x	37.3x	8.04x	6.59x	6.27x
FCF Yield	2.42%	-2.15%	-0.39%	0.78%	2.68%	12.4%	15.2%	15.9%
Dividend per Share ²	1.75	2.2	2.42	2.65	2.92	3.174	3.488	3.818
Rate of return	2.28%	3.79%	3.37%	3.68%	5.48%	7.31%	8.04%	8.8%
EPS ²	21.75	8.22	25.56	-5.95	-5.86	2.765	6.97	7.945
Distribution rate	8.05%	26.8%	9.47%	-44.5%	-49.8%	115%	50%	48.1%
Net sales ¹	4,493	4,640	343.7	383.3	419.2	448.9	490.8	506.3
EBITDA ¹	732	663.2	104.6	-315.1	-284.1	315	739	765
EBIT ¹	445	447.6	88.86	-331.3	-312.1	339.4	671.6	583.5
Net income ¹	1,576	594.7	1,824	-429.8	-403.5	224.5	439	470
Net Debt ¹	2,964	4,416	822.9	1,343	1,141	861	681.5	270.1
Reference price ²	76.80	58.10	71.85	71.95	53.30	43.40	43.40	43.40
Nbr of stocks (in thousands)	76,494	76,744	74,736	72,219	65,276	64,261	-	-
Announcement Date	25/03/22	06/04/23	07/03/24	28/03/25	30/03/26	-	-	-

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.($)
EURAZEO SE	15.7x	8.13x	11.59x	7.31%	3.22B
BLACKROCK, INC.	20.3x	5.42x	11.96x	2.28%	154B
UBS GROUP AG	14.48x	3.32x	-	2.57%	145B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.23x	7.23x	-	1.56%	97.31B
BROOKFIELD ASSET MANAGEMENT LTD.	24.03x	11.73x	16.86x	4.31%	73.58B
STATE STREET CORPORATION	13.42x	5.1x	-	2.12%	44.78B
AMERIPRISE FINANCIAL, INC.	10.62x	1.5x	4.68x	1.48%	40.4B
NORTHERN TRUST CORPORATION	15.06x	5.17x	16.16x	1.92%	31.29B
3I GROUP PLC	4.09x	4.21x	4.19x	4.32%	29.85B
Average	14.88x	5.76x	10.90x	3.1%	68.85B
Weighted average by Cap.	16.55x	5.63x	11.85x	2.52%