Company Valuation: Eutelsat Communications

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,269 2,473 1,485 1,783 1,761 2,185 - -
Change - 9.02% -39.93% 20.04% -1.22% 24.07% - -
Enterprise Value (EV) 1 4,959 5,287 4,251 4,328 4,388 3,764 4,114 4,322
Change - 6.62% -19.6% 1.8% 1.4% -14.23% 9.32% 5.04%
P/E 10.6x 10.7x 4.72x -5.07x -1.63x -4.6x -8.52x -14.1x
PBR 0.87x 0.89x 0.5x 0.45x 0.68x 0.5x 0.62x 0.65x
PEG - 1.38x 0.2x 0x -0x 0.1x 0.3x 0.4x
Capitalization / Revenue 1.84x 2.15x 1.31x 1.47x 1.42x 2.3x 1.73x 1.64x
EV / Revenue 4.02x 4.59x 3.76x 3.57x 3.53x 3.14x 3.26x 3.25x
EV / EBITDA 5.38x 6.14x 5.15x 6.02x 6.49x 5.98x 6.12x 5.84x
EV / EBIT 14.3x 12.4x 7.41x -22.6x -4.83x -25.8x -32.9x -60.8x
EV / FCF 7.03x 11.9x 9.19x - -784x -11.5x -28.8x 40.3x
FCF Yield 14.2% 8.38% 10.9% - -0.13% -8.67% -3.48% 2.48%
Dividend per Share 2 0.93 0.93 - - - - - -
Rate of return 9.44% 8.66% - - - - - -
EPS 2 0.93 1.002 1.267 -0.741 -2.279 -0.524 -0.2179 -0.1312
Distribution rate 100% 92.8% - - - - - -
Net sales 1 1,234 1,152 1,131 1,213 1,244 1,236 1,263 1,332
EBITDA 1 921.9 861.6 825.5 718.9 676.2 632.4 672.6 739.7
EBIT 1 347.2 424.8 573.5 -191.3 -909.2 -220.1 -125 -71.09
Net income 1 214.1 230.8 314.9 -309.9 -1,082 -457.3 -187 -163.3
Net Debt 1 2,690 2,814 2,766 2,544 2,627 1,578 1,929 2,136
Reference price 2 9.854 10.740 5.975 3.756 3.710 1.856 1.856 1.856
Nbr of stocks (in thousands) 230,216 230,268 248,619 474,745 474,787 1,177,820 - -
Announcement Date 30/07/21 26/07/22 28/07/23 09/08/24 05/08/25 07/08/26 - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-5.93x3.14x5.98x-.--% 2.54B
8.99x1.47x5.32x4.88% 96.03B
2.42x2.44x16.46x-.--% 25.23B
-25.44x115.39x-50.28x-.--% 17.4B
-131.87x35.53x72.66x-.--% 10.59B
51.4x6.96x13.18x1.33% 4.94B
22.24x4.45x10.72x2.2% 3.89B
-12.4x2.35x5.45x10.13% 2.39B
-89.44x6.46x41.62x - 1.9B
Average -20.00x 19.80x 13.46x 2.32% 18.32B
Weighted average by Cap. -4.79x 16.16x 6.27x 3.12%

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

  1. Stock Market
  2. Stocks
  3. ETL Stock
  4. Valuation Eutelsat Communications