|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 34.60 EUR | 0.00% |
|
+0.14% | +19.52% |
| 06-11 | French and Benelux stocks-Factors to watch on June 11 | RE |
| 06-08 | French and Benelux stocks-Factors to watch | RE |
Company Valuation: Fnac Darty
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,534 | 920.7 | 752.1 | 825.8 | 848.8 | 1,007 | - | - |
| Change | - | -39.99% | -18.32% | 9.8% | 2.79% | 18.65% | - | - |
| Enterprise Value (EV) 1 | 2,408 | 2,066 | 1,698 | 2,216 | 2,259 | 1,175 | 1,202 | 1,153 |
| Change | - | -14.2% | -17.82% | 30.49% | 1.96% | -48% | 2.28% | -4.06% |
| P/E | 10.7x | 10.5x | -10.1x | 24.4x | -6.02x | 15.2x | 11.7x | 10.4x |
| PBR | 0.99x | 0.69x | 0.56x | 0.57x | 0.64x | 0.61x | 0.56x | - |
| PEG | - | -0.3x | 0x | -0x | 0x | -0x | 0.4x | 0.8x |
| Capitalization / Revenue | 0.19x | 0.12x | 0.1x | 0.1x | 0.08x | 0.1x | 0.09x | 0.09x |
| EV / Revenue | 0.3x | 0.26x | 0.22x | 0.27x | 0.22x | 0.11x | 0.11x | 0.11x |
| EV / EBITDA | 3.88x | 3.56x | 3.19x | 3.92x | 3.39x | 1.65x | 1.61x | 3.01x |
| EV / EBIT | 8.89x | 8.95x | 9.93x | 11.7x | 11.1x | 5.23x | 4.87x | 4.45x |
| EV / FCF | 14.2x | 9.93x | 8.32x | 5.84x | 4.74x | 3.29x | 2.85x | 2.44x |
| FCF Yield | 7.06% | 10.1% | 12% | 17.1% | 21.1% | 30.4% | 35.1% | 41.1% |
| Dividend per Share 2 | 2 | 1.4 | 0.45 | 1 | 1 | 1.107 | 1.243 | 1.31 |
| Rate of return | 3.48% | 4.07% | 1.64% | 3.5% | 3.45% | 3.2% | 3.59% | 3.79% |
| EPS 2 | 5.37 | 3.28 | -2.72 | 1.17 | -4.81 | 2.277 | 2.954 | 3.34 |
| Distribution rate | 37.2% | 42.7% | -16.5% | 85.5% | -20.8% | 48.6% | 42.1% | 39.2% |
| Net sales 1 | 8,043 | 7,949 | 7,875 | 8,253 | 10,330 | 10,525 | 10,648 | 10,631 |
| EBITDA 1 | 621 | 580 | 533 | 565 | 667 | 713 | 745.7 | 383.3 |
| EBIT 1 | 271 | 231 | 171 | 189 | 203 | 224.6 | 246.8 | 259 |
| Net income 1 | 160 | 100 | -75 | 35.9 | -146 | 65.53 | 81.5 | 97 |
| Net Debt 1 | 873.9 | 1,146 | 946 | 1,390 | 1,410 | 167.7 | 194.6 | 145.8 |
| Reference price 2 | 57.50 | 34.44 | 27.50 | 28.55 | 28.95 | 34.60 | 34.60 | 34.60 |
| Nbr of stocks (in thousands) | 26,683 | 26,734 | 27,347 | 28,924 | 29,320 | 29,108 | - | - |
| Announcement Date | 23/02/22 | 23/02/23 | 22/02/24 | 26/02/25 | 25/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.19x | 0.11x | 1.65x | 3.2% | 1.15B | |
| 12.21x | 0.36x | 5.73x | 5.08% | 16.21B | |
| 18.26x | 0.84x | 9.28x | 4.25% | 6.17B | |
| 12.38x | 0.55x | 9.26x | 2.52% | 4.31B | |
| 14.09x | 0.26x | 4.57x | 1.59% | 2.17B | |
| 6.8x | 0.13x | 2.6x | 2.73% | 2.04B | |
| 14.05x | 0.29x | 6.13x | 2.7% | 1.73B | |
| 11.36x | 1x | 9.06x | 6.91% | 1.45B | |
| 19.96x | 0.37x | 10.09x | 0.7% | 827M | |
| Average | 13.81x | 0.43x | 6.49x | 3.3% | 4.01B | |
| Weighted average by Cap. | 13.40x | 0.46x | 6.64x | 4.09% |
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
- Stock Market
- Stocks
- FNAC Stock
- Valuation Fnac Darty
Select your edition
All financial news and data tailored to specific country editions
