Valuation MFE-Mediaforeurope N.V.

Equities

Market Closed - Borsa Italiana Other stock markets 16:45:00 18/02/2026 GMT			After hours 20:59:50
3.944 ^EUR	+0.36%		3.939	-0.13%

02-11	Major U-turns on corporate splits over the years	RE
02-11	Italy - Factors to watch on February 11	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,370	2,492	1,161	1,487	1,921	2,330	2,330	-
Change	-	5.16%	-53.41%	28.06%	29.19%	21.28%	0%	-
Enterprise Value (EV) ¹	3,434	3,361	1,161	2,390	2,613	4,967	4,839	4,658
Change	-	-2.12%	-65.46%	105.81%	9.34%	90.1%	-2.57%	-3.74%
P/E ratio	17.4x	7.78x	-	8.83x	17.2x	9.5x	8.68x	7.63x
PBR	0.89x	0.53x	-	0.64x	0.81x	0.86x	0.87x	0.83x
PEG	-	0.2x	-	-	-0.5x	0.1x	0.92x	0.6x
Capitalization / Revenue	0.9x	0.86x	0.41x	0.53x	0.65x	0.35x	0.35x	0.34x
EV / Revenue	1.3x	1.15x	0.41x	0.85x	0.89x	0.74x	0.72x	0.68x
EV / EBITDA	9.03x	6.56x	2.97x	6.18x	5.88x	5.93x	5.16x	4.78x
EV / EBIT	12.7x	7.07x	3.6x	7.91x	7.34x	9.73x	7.72x	6.66x
EV / FCF	11x	6.79x	-	8.55x	7.62x	28.2x	14.2x	12.8x
FCF Yield	9.08%	14.7%	-	11.7%	13.1%	3.54%	7.03%	7.79%
Dividend per Share ²	-	-	-	0.25	0.27	0.289	0.2672	0.2781
Rate of return	-	-	-	7.65%	6.56%	7.33%	6.77%	7.05%
EPS ²	0.6	0.8	-	0.37	0.24	0.415	0.4542	0.5172
Distribution rate	-	-	-	67.6%	113%	69.6%	58.8%	53.8%
Net sales ¹	2,637	2,914	2,801	2,810	2,950	6,705	6,716	6,834
EBITDA ¹	380.5	512.5	391.4	386.4	444.1	837.2	937	974.8
EBIT ¹	269.7	475.6	322.5	302.3	355.8	510.3	626.8	698.9
Net income ¹	139.3	374.1	216.9	209.2	137.9	242	307.9	353.9
Net Debt ¹	1,064	869.2	-	902.8	692	2,637	2,510	2,328
Reference price ²	10.430	6.225	2.808	3.267	4.118	3.944	3.944	3.944
Nbr of stocks (in thousands)	227,222	464,411	516,034	542,480	560,677	698,872	698,872	-
Announcement Date	26/04/21	28/04/22	19/04/23	18/04/24	27/02/25	-	-	-

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.($)
MFE-MEDIAFOREUROPE N.V.	9.47x	0.74x	5.94x	7.35%	2.76B
WALT DISNEY COMPANY (THE)	17.86x	2.21x	10.36x	1.43%	187B
FORMULA ONE GROUP	39.18x	5.67x	24.36x	-.--%	21.5B
TBS HOLDINGS,INC.	17.76x	1.88x	18.45x	1.28%	5.83B
ORIENTAL PEARL GROUP CO.,LTD.	63.39x	-	-	1.49%	5.55B
ITV PLC	15.01x	0.96x	5.94x	6.12%	4.04B
CANAL+ SA	26.76x	0.57x	4.59x	1.01%	4B
FUJI MEDIA HOLDINGS, INC.	27.09x	1.32x	48.26x	1.41%	3.35B
Average	27.07x	1.91x	16.84x	2.51%	29.23B
Weighted average by Cap.	21.04x	2.45x	12.21x	1.44%