Valuation MFE-Mediaforeurope N.V.

Stocks

Market Closed - Borsa Italiana Other stock markets 16:45:00 16/06/2026 BST			After hours 20:59:59
3.722 ^EUR	+0.16%		3.705	-0.46%

08:04am	Italy's Rai Way, EI Towers shareholders extend talks over TV towers tie-up	RE
07:40am	Rai Way-Ei Towers, memorandum extended until June 30	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,492	1,161	1,487	1,921	2,391	2,285	-	-
Change	-	-53.41%	28.06%	29.19%	24.48%	-4.42%	-	-
Enterprise Value (EV) ¹	3,361	1,161	2,390	2,613	5,091	4,887	4,638	4,412
Change	-	-65.46%	105.81%	9.34%	94.85%	-4.02%	-5.1%	-4.86%
P/E Ratio	7.78x	-	8.83x	17.2x	9.56x	7.51x	6.8x	6.05x
PBR	0.53x	-	0.64x	0.81x	0.83x	0.75x	0.75x	0.73x
PEG	-	-	-	-0.5x	0.1x	0.5x	0.6x	0.5x
Capitalization / Revenue	0.86x	0.41x	0.53x	0.65x	0.59x	0.35x	0.35x	0.35x
EV / Revenue	1.15x	0.41x	0.85x	0.89x	1.26x	0.75x	0.7x	0.67x
EV / EBITDA	6.56x	2.97x	6.18x	5.88x	3.91x	3.36x	3.24x	2.72x
EV / EBIT	7.07x	3.6x	7.91x	7.34x	21.3x	9.22x	7.35x	6.33x
EV / FCF	6.79x	-	8.55x	7.62x	10.2x	16.9x	12.2x	11.2x
FCF Yield	14.7%	-	11.7%	13.1%	9.79%	5.93%	8.16%	8.9%
Dividend per Share ²	-	-	0.25	0.27	0.22	0.222	0.242	0.2485
Rate of return	-	-	7.65%	6.56%	5.35%	5.97%	6.51%	6.69%
EPS ²	0.8	-	0.37	0.24	0.43	0.4947	0.5466	0.6141
Distribution rate	-	-	67.6%	113%	51.2%	44.9%	44.3%	40.5%
Net sales ¹	2,914	2,801	2,810	2,950	4,031	6,521	6,600	6,616
EBITDA ¹	512.5	391.4	386.4	444.1	1,304	1,454	1,430	1,624
EBIT ¹	475.6	322.5	302.3	355.8	238.6	530.1	631.3	697.6
Net income ¹	374.1	216.9	209.2	137.9	300.7	346.5	384	431.3
Net Debt ¹	869.2	-	902.8	692	2,700	2,601	2,352	2,127
Reference price ²	6.225	2.808	3.267	4.118	4.110	3.716	3.716	3.716
Nbr of stocks (in thousands)	464,411	516,034	542,480	560,677	698,872	699,630	-	-
Announcement Date	28/04/22	19/04/23	18/04/24	27/02/25	15/04/26	-	-	-

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.($)
MFE-MEDIAFOREUROPE N.V.	7.51x	0.75x	3.35x	5.97%	2.64B
WALT DISNEY COMPANY (THE)	17.33x	2.11x	9.58x	1.48%	177B
FORMULA ONE GROUP	67.21x	6.27x	28.26x	-.--%	22.38B
TBS HOLDINGS,INC.	18.86x	2x	19.67x	1.21%	5.89B
ORIENTAL PEARL GROUP CO.,LTD.	45.47x	-	-	1.97%	4.29B
ITV PLC	11.55x	0.96x	6.02x	6.2%	4.06B
LIBERTY GLOBAL LTD.	-6.2x	2.17x	8.02x	-.--%	4.02B
FUJI MEDIA HOLDINGS, INC.	32.11x	1.73x	62.8x	3.08%	3.62B
CANAL+ SA	13.64x	0.61x	4.89x	1.1%	3.46B
Average	23.05x	2.07x	17.82x	2.33%	25.22B
Weighted average by Cap.	22.36x	2.46x	12.35x	1.47%