Valuation Luxempart

Equities

End-of-day quote LUXEMBOURG S.E. Other stock markets 06/02/2026			5-day change	1st Jan Change
63.00 ^EUR	0.00%		-1.56%	-

12-19	Luxempart to Become Majority Shareholder in Valeara	MT
12-18	Luxempart agreed to acquire an unknown majority stake in VALEARA Bottrop GmbH from GENUI GmbH and others.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,501	1,331	1,419	1,269	1,269	-
Change	-	-11.32%	6.56%	-10.57%	0%	-
Enterprise Value (EV)	1,501	1,331	1,419	1,269	1,269	1,269
Change	-	-11.32%	6.56%	-10.57%	0%	0%
P/E ratio	33.3x	-	-	-	-	-
PBR	-	-	-	-	-	-
PEG	-	-	-	-	-	-
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	2.17	2.33	2.52	2.72	2.94
Rate of return	-	3.29%	3.3%	4%	4.32%	4.67%
EPS ²	2.24	-	-	-	-	-
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA	-	-	-	-	-	-
EBIT	-	-	-	-	-	-
Net income	46.4	-	-	-	-	-
Net Debt	-	-	-	-	-	-
Reference price ²	74.50	66.00	70.50	63.00	63.00	63.00
Nbr of stocks (in thousands)	20,152	20,174	20,125	20,141	20,141	-
Announcement Date	24/03/23	-	-	-	-	-

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.($)
LUXEMPART	-	-	-	-	1.5B
BLACKSTONE INC.	24.24x	8.63x	15.9x	3.58%	102B
KKR & CO. INC.	40.9x	12.28x	16.49x	0.72%	92B
ARES MANAGEMENT CORPORATION	26.02x	7.16x	16.1x	3.45%	28.75B
THE CARLYLE GROUP INC.	16.42x	5.5x	12.58x	2.39%	21.16B
AMUNDI	10.6x	4.44x	9x	5.52%	18.9B
FRANKLIN RESOURCES, INC.	16.62x	1.53x	5.72x	4.86%	14.16B
ARES CAPITAL CORPORATION	10x	9.64x	-	9.94%	13.87B
HDFC ASSET MANAGEMENT COMPANY LIMITED	39.49x	-	-	1.97%	12.86B
CHINA CITIC FINANCIAL ASSET MANAGEMENT CO., LTD.	5.59x	-	-	-	8.73B
Average	21.10x	7.03x	12.63x	4.06%	31.35B
Weighted average by Cap.	27.09x	8.84x	14.87x	3.02%