Valuation Legrand Liquidnet

Stocks

Real-time Estimate Tradegate 20:59:59 14/09/2026 BST			5-day change	1st Jan Change
132.55 ^EUR	0.00%		0.00%	-

10:00am	AI, too much risk: STMicro, Legrand and Schneider slide
09-09	BofA Lifts Price Objective, Estimates for Legrand on Data Center Demand Boom	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	27,448	19,952	24,667	24,652	33,297	34,694	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	4.2%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	39,551	39,088	38,640
Change	-	-25.7%	19.76%	3.69%	35.66%	5.42%	-1.17%	-1.15%
P/E	30.6x	20.1x	21.9x	21.3x	27x	24x	21x	19x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.23x	3.8x	3.42x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.4x	1.5x	1.8x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.14x	2.84x	2.64x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.58x	3.2x	2.94x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	15.2x	13.4x	12.2x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	17.6x	15.4x	14x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	25.5x	22.3x	20.1x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.92%	4.49%	4.98%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.737	3.071	3.356
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	2.07%	2.32%	2.54%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.52	6.303	6.968
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.6%	48.7%	48.2%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	11,034	12,208	13,149
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,607	2,922	3,163
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,253	2,536	2,761
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,467	1,677	1,858
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,857	4,394	3,946
Reference price ²	102.90	74.82	94.10	94.04	127.25	132.35	132.35	132.35
Nbr of stocks (in thousands)	266,749	266,669	262,133	262,145	261,662	262,136	-	-
Announcement Date	10/02/22	09/02/23	15/02/24	13/02/25	12/02/26	-	-	-

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.($)
SIEMENS AG	24.36x	2.92x	15.98x	2.13%	236B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	15.94x	2.04x	9.16x	3.17%	231B
SCHNEIDER ELECTRIC SE	30.6x	3.92x	18.13x	1.59%	190B
EATON CORPORATION PLC	37.78x	5.61x	23.81x	1.01%	165B
DELTA ELECTRONICS, INC.	39.48x	5.28x	23.67x	1.26%	133B
DELTA ELECTRONICS (THAILAND)	93.95x	11.83x	67.16x	0.34%	99.77B
VERTIV HOLDINGS CO.	42.55x	7x	28.13x	0.1%	98.97B
EMERSON ELECTRIC CO.	31.14x	5.04x	17.55x	1.45%	84.89B
AMETEK, INC.	32.98x	7.13x	22.42x	0.56%	55.45B
Average	38.75x	5.64x	25.11x	1.29%	143.81B
Weighted average by Cap.	34.61x	4.82x	22.12x	1.6%