Valuation Havas N.V.

Equities

Market Closed - Euronext Amsterdam Other stock markets 16:55:00 13/02/2026 GMT			5-day change	1st Jan Change
14.29 ^EUR	+0.62%		-8.14%	-15.92%

02-02	Havas N.V. acquired an unknown majority stake in Acento Public Affairs.	CI
01-15	Havas wins European Commission communication framework contract	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027
Capitalization ¹	1,609	1,395	1,395	-
Change	-	-13.32%	0%	-
Enterprise Value (EV) ¹	1,398	1,500	1,534	1,398
Change	-	7.26%	2.32%	-8.86%
P/E ratio	9.54x	7.36x	6.68x	6.15x
PBR	0.86x	0.73x	0.68x	0.64x
PEG	-	0.5x	0.7x	0.72x
Capitalization / Revenue	0.59x	0.5x	0.49x	0.48x
EV / Revenue	0.51x	0.53x	0.54x	0.48x
EV / EBITDA	3.1x	3.2x	3.16x	2.77x
EV / EBIT	4.14x	4.18x	4.11x	3.6x
EV / FCF	6.27x	5.98x	5.47x	4.7x
FCF Yield	16%	16.7%	18.3%	21.3%
Dividend per Share ²	0.8	0.8173	0.8731	0.9148
Rate of return	4.93%	5.72%	6.11%	6.4%
EPS ²	1.7	1.942	2.14	2.324
Distribution rate	47.1%	42.1%	40.8%	39.4%
Net sales ¹	2,736	2,805	2,851	2,909
EBITDA ¹	451	468.1	485.9	505.6
EBIT ¹	338	358.7	373.4	388.7
Net income ¹	173	190.3	205.8	222.7
Net Debt ¹	-211	104.9	139.6	3.628
Reference price ²	16.22	14.29	14.29	14.29
Nbr of stocks (in thousands)	99,181	97,576	97,576	-
Announcement Date	05/03/25	-	-	-

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.($)
HAVAS N.V.	7.36x	0.53x	3.2x	5.72%	1.66B
BOLLORÉ SE	44.57x	2.65x	741.6x	1.83%	15.88B
TKO GROUP HOLDINGS, INC.	84.35x	4.1x	12.25x	1.1%	16.32B
WARNER MUSIC GROUP CORP.	22.09x	2.68x	11.48x	2.62%	15.38B
SPHERE ENTERTAINMENT CO.	-45.55x	3.12x	14.63x	-.--%	4.11B
TOEI ANIMATION CO.,LTD.	21.26x	4.15x	12.43x	1.8%	3.15B
SEGA SAMMY HOLDINGS INC.	13.48x	0.96x	7x	2.5%	3.26B
VIVENDI SE	41.05x	13.93x	70.63x	2.37%	2.62B
Average	23.57x	4.02x	109.15x	2.24%	7.8B
Weighted average by Cap.	39.56x	3.47x	199.85x	1.87%