Valuation Getlink SE

Stocks

Real-time Euronext Paris 11:17:28 10/09/2026 BST			5-day change	1st Jan Change
18.49 ^EUR	+0.16%		-0.16%	+17.93%

09-07	1,000 years on, what's it like to see the Bayeux Tapestry in London?	RE
09-04	Getlink SE Reports Shuttle Traffic Results for the Month and Year to Date Ended August 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,851	8,099	8,966	8,344	8,530	10,015	-	-
Change	-	3.16%	10.71%	-6.94%	2.23%	17.41%	-	-
Enterprise Value (EV) ¹	12,237	12,007	12,595	11,920	11,922	13,561	13,715	13,853
Change	-	-1.88%	4.9%	-5.36%	0.02%	13.75%	1.14%	1.01%
P/E	-33.9x	31.9x	27.6x	26.6x	26.7x	32.5x	30.3x	29.6x
PBR	5.95x	3.33x	3.63x	3.36x	3.09x	3.81x	4.08x	4.41x
PEG	-	-0x	1x	-7.98x	15.49x	-8.94x	4.14x	13.36x
Capitalization / Revenue	10.1x	5.04x	4.9x	5.17x	5.35x	5.81x	5.65x	5.6x
EV / Revenue	15.7x	7.48x	6.89x	7.39x	7.47x	7.87x	7.74x	7.75x
EV / EBITDA	41.2x	13.6x	12.9x	14.3x	13.9x	15.5x	15.3x	15.3x
EV / EBIT	201x	17.9x	17.3x	19.9x	19.6x	21.1x	20.7x	20.7x
EV / FCF	583x	16.8x	19.7x	25.3x	31.9x	29.9x	36.3x	35.7x
FCF Yield	0.17%	5.95%	5.07%	3.95%	3.14%	3.35%	2.75%	2.8%
Dividend per Share ²	0.1	0.5	0.5	0.58	0.58	0.8583	0.9	0.95
Rate of return	0.69%	3.34%	3.02%	3.77%	3.69%	4.65%	4.88%	5.15%
EPS ²	-0.43	0.47	0.6	0.58	0.59	0.5685	0.6101	0.6236
Distribution rate	-23.3%	106%	83.3%	100%	98.3%	151%	148%	152%
Net sales ¹	778	1,606	1,829	1,614	1,595	1,724	1,772	1,789
EBITDA ¹	297	886	979	833	859	875.3	898.9	904.9
EBIT ¹	61	671	728	598	609	643.6	663.8	668
Net income ¹	-229	252	326	317	320	307.8	335	343.7
Net Debt ¹	4,386	3,908	3,629	3,576	3,392	3,546	3,701	3,839
Reference price ²	14.56	14.98	16.56	15.40	15.73	18.46	18.46	18.46
Nbr of stocks (in thousands)	539,186	540,815	541,248	541,639	542,270	542,514	-	-
Announcement Date	24/02/22	23/02/23	29/02/24	06/03/25	26/02/26	-	-	-

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.($)
GETLINK SE	32.47x	7.87x	15.49x	4.65%	11.64B
ANHUI EXPRESSWAY COMPANY LIMITED	12.78x	4.96x	7.64x	4.75%	3.84B
Average	22.62x	6.41x	11.57x	4.7%	7.74B
Weighted average by Cap.	27.58x	7.14x	13.54x	4.67%