Valuation IDI

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 09/06/2026 BST			5-day change	1st Jan Change
69.80 ^EUR	-0.29%		-2.79%	+1.45%

04-05	IDI announces Annual dividend, payable on May 28, 2026	CI
04-01	IDI: IDI is investing its own money only, with success	AL

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	369.1	344.5	471.8	486.4	490.8	498	-	-
Change	-	-6.68%	36.97%	3.08%	0.92%	1.46%	-	-
Enterprise Value (EV) ¹	443.5	433.6	375	401.3	490.8	353	322.5	401.1
Change	-	-2.25%	-13.51%	7.02%	22.32%	-28.09%	-8.63%	24.38%
P/E ratio	2.93x	4.29x	6.67x	24.8x	-	6.43x	6.26x	6.98x
PBR	0.6x	0.51x	0.66x	0.7x	-	0.67x	0.64x	0.61x
PEG	-	-0.1x	-0.6x	-0.3x	-	-	2.34x	-0.7x
Capitalization / Revenue	75.5x	36.1x	-	13.9x	-	9.84x	9.41x	-
EV / Revenue	90.7x	45.4x	-	11.5x	-	6.98x	6.1x	-
EV / EBITDA	-179x	455x	-22x	21.9x	-	25.2x	21.5x	-
EV / EBIT	3.21x	5.56x	5.26x	23.8x	-	4.07x	3.52x	-
EV / FCF	-37.7x	-	-22x	-16.3x	-	4.12x	3.57x	-
FCF Yield	-2.66%	-	-4.56%	-6.15%	-	24.3%	28%	-
Dividend per Share ²	3.4	2.5	2.75	2.8	-	4.165	4.165	4.4
Rate of return	6.44%	5.08%	4.08%	4.11%	-	5.97%	5.97%	6.3%
EPS ²	18.03	11.48	10.11	2.75	-	10.86	11.14	10
Distribution rate	18.9%	21.8%	27.2%	102%	-	38.4%	37.4%	44%
Net sales ¹	4.89	9.546	-	35.05	-	50.6	52.9	-
EBITDA ¹	-2.48	0.953	-17.07	18.29	-	14	15	-
EBIT ¹	138.4	77.96	71.3	16.84	-	86.8	91.5	-
Net income ¹	126.2	80.38	70.81	19.6	59	82	86.1	-
Net Debt ¹	74.39	89.06	-96.86	-85.09	-	-145	-175.5	-96.86
Reference price ²	52.80	49.20	67.40	68.20	68.80	69.80	69.80	69.80
Nbr of stocks (in thousands)	6,991	7,002	7,001	7,132	7,134	7,135	-	-
Announcement Date	21/04/22	27/03/23	15/04/24	26/03/25	01/04/26	-	-	-

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.($)
IDI	6.45x	7x	25.31x	5.95%	577M
EQT AB	27.59x	11.37x	19.39x	1.83%	36.09B
PARTNERS GROUP HOLDING AG	14.83x	7.91x	12.62x	6.61%	23.14B
CVC CAPITAL PARTNERS PLC	15.18x	7.62x	12.81x	4.08%	15.57B
BRIDGEPOINT GROUP PLC	11.01x	3.99x	7.25x	4.04%	2.92B
RATOS AB	9.87x	0.79x	4.61x	4.56%	1.18B
INVESTCORP CAPITAL PLC	10.18x	11.47x	10.09x	13.15%	885M
ALARIS EQUITY PARTNERS INCOME TRUST	10.05x	8.54x	8.19x	6.49%	770M
Average	13.15x	7.34x	12.53x	5.84%	10.14B
Weighted average by Cap.	20.21x	9.19x	15.38x	3.94%