Valuation Eurazeo SE

Equities

Real-time Euronext Paris Other stock markets 09:37:22 14/01/2026 GMT			5-day change	1st Jan Change
52.05 ^EUR	-0.86%		+0.10%	-2.35%

12-19	Eurazeo Sells Assets from Its Elevate Strategy
12-19	Eurazeo to Sell EUR260 Million of PME Fund Assets	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,227	5,875	4,459	5,370	5,196	3,281	3,281	-
Change	-	38.98%	-24.1%	20.43%	-3.23%	-36.87%	0%	-
Enterprise Value (EV) ¹	7,423	8,839	8,875	6,193	6,539	4,776	4,711	3,915
Change	-	19.08%	0.41%	-30.22%	5.6%	-26.97%	-1.36%	-16.9%
P/E ratio	-24.8x	3.53x	7.07x	2.81x	-12.1x	-67.3x	7.53x	4.1x
PBR	0.94x	0.96x	0.68x	0.65x	0.7x	0.55x	0.52x	0.46x
PEG	-	-0x	-0.1x	0x	0x	0.8x	-0x	0x
Capitalization / Revenue	1.15x	1.31x	0.96x	15.6x	13.6x	7.63x	3.59x	2.96x
EV / Revenue	2.03x	1.97x	1.91x	18x	17.1x	11.1x	5.15x	3.54x
EV / EBITDA	13.9x	12.1x	13.4x	59.2x	-20.8x	-90.2x	7.49x	4.49x
EV / EBIT	28x	19.9x	19.8x	69.7x	-19.7x	-70x	9.15x	5.33x
EV / FCF	56.9x	41.4x	-46.6x	-256x	129x	4.24x	3.3x	2.55x
FCF Yield	1.76%	2.42%	-2.15%	-0.39%	0.78%	23.6%	30.3%	39.3%
Dividend per Share ²	1.5	1.75	2.2	2.42	2.65	2.89	3.128	3.384
Rate of return	2.7%	2.28%	3.79%	3.37%	3.68%	5.5%	5.96%	6.45%
EPS ²	-2.24	21.75	8.22	25.56	-5.95	-0.78	6.97	12.79
Distribution rate	-67%	8.05%	26.8%	9.47%	-44.5%	-371%	44.9%	26.5%
Net sales ¹	3,660	4,493	4,640	343.7	383.3	429.8	914.2	1,107
EBITDA ¹	533.2	732	663.2	104.6	-315.1	-52.93	629.3	871.2
EBIT ¹	264.8	445	447.6	88.86	-331.3	-68.26	514.7	734.9
Net income ¹	-159.8	1,576	594.7	1,824	-429.8	-104	359	573.5
Net Debt ¹	3,195	2,964	4,416	822.9	1,343	1,495	1,430	634
Reference price ²	55.50	76.80	58.10	71.85	71.95	52.50	52.50	52.50
Nbr of stocks (in thousands)	76,163	76,494	76,744	74,736	72,219	62,486	62,486	-
Announcement Date	11/03/21	25/03/22	06/04/23	07/03/24	28/03/25	-	-	-

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	-67.31x	11.11x	-90.23x	5.5%	3.82B
BLACKROCK, INC.	26.39x	7.1x	17.61x	1.91%	169B
UBS GROUP AG	20.78x	3.64x	-	2.09%	150B
BROOKFIELD ASSET MANAGEMENT LTD.	31.94x	15.65x	28.67x	3.35%	84.55B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.82x	6.96x	-	1.63%	84.6B
AMERIPRISE FINANCIAL, INC.	13.96x	1.98x	6.18x	1.24%	46.02B
3I GROUP PLC	5.01x	4.65x	4.36x	2.72%	40.58B
STATE STREET CORPORATION	14.09x	5.46x	-	2.4%	37.1B
NORTHERN TRUST CORPORATION	16.79x	5.3x	18.17x	2.13%	27.47B
Average	8.72x	6.87x	-2.54x	2.55%	71.48B
Weighted average by Cap.	20.64x	6.73x	16.20x	2.17%