|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 31.30 EUR | +0.26% |
|
-2.13% | +8.91% |
| 06-26 | Scor turns the page on its dispute with Covéa |  |
| 06-26 | Scor turns the page on its dispute with Covéa | |
Company Valuation: Scor SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,065 | 3,833 | 4,748 | 4,234 | 5,098 | 5,594 | - | - |
| Change | - | -24.34% | 23.88% | -10.83% | 20.42% | 9.72% | - | - |
| Enterprise Value (EV) 1 | 6,208 | 5,296 | 6,138 | 5,962 | 6,590 | 10,872 | 11,009 | 11,163 |
| Change | - | -14.7% | 15.9% | -2.87% | 10.55% | 64.97% | 1.26% | 1.41% |
| P/E | 11.2x | -12.7x | 5.95x | 1,182x | 6.04x | 7.29x | 6.98x | 6.76x |
| PBR | 0.78x | 0.75x | 1.01x | 0.94x | 1.16x | 1.16x | 1.05x | 0.97x |
| PEG | - | 0x | -0x | -11.9x | 0x | -0.74x | 1.57x | 2.05x |
| Capitalization / Revenue | 0.29x | 0.19x | 0.25x | 0.21x | 0.27x | 0.32x | 0.31x | 0.3x |
| EV / Revenue | 0.35x | 0.27x | 0.32x | 0.3x | 0.35x | 0.62x | 0.61x | 0.6x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 7.81x | 5,296x | 8.63x | 20x | 5.03x | 9.16x | 9.09x | 9.08x |
| EV / FCF | 2.58x | 10.6x | 4.24x | 6.66x | 5.83x | 5.25x | 5.2x | 5.16x |
| FCF Yield | 38.8% | 9.44% | 23.6% | 15% | 17.1% | 19% | 19.2% | 19.4% |
| Dividend per Share 2 | 1.8 | 1.4 | 1.8 | 1.8 | 1.9 | 2.02 | 2.142 | 2.266 |
| Rate of return | 6.56% | 6.51% | 6.8% | 7.61% | 6.61% | 6.45% | 6.84% | 7.24% |
| EPS 2 | 2.46 | -1.69 | 4.45 | 0.02 | 4.76 | 4.292 | 4.483 | 4.631 |
| Distribution rate | 73.2% | -82.8% | 40.4% | 9,000% | 39.9% | 47.1% | 47.8% | 48.9% |
| Net sales 1 | 17,600 | 19,732 | 19,371 | 20,064 | 18,704 | 17,414 | 18,082 | 18,728 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 795 | 1 | 711 | 298 | 1,311 | 1,187 | 1,211 | 1,230 |
| Net income 1 | 456 | -301 | 812 | 4 | 851 | 760 | 802.3 | 827.4 |
| Net Debt 1 | 1,143 | 1,463 | 1,390 | 1,728 | 1,492 | 5,278 | 5,415 | 5,569 |
| Reference price 2 | 27.44 | 21.49 | 26.46 | 23.64 | 28.74 | 31.30 | 31.30 | 31.30 |
| Nbr of stocks (in thousands) | 184,597 | 178,346 | 179,437 | 179,085 | 177,391 | 178,719 | - | - |
| Announcement Date | 24/02/22 | 02/03/23 | 06/03/24 | 05/03/25 | 04/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.29x | 0.62x | - | 6.45% | 6.4B | |
| 10.05x | - | - | 5.35% | 47.48B | |
| 8.65x | 0.76x | - | 3.24% | 6.65B | |
| 5.37x | - | - | 5.32% | 1.55B | |
| 11.93x | - | - | 3.49% | 1.47B | |
| 3.82x | - | - | 3.58% | 537M | |
| 6.43x | - | - | 2.8% | 196M | |
| Average | 7.65x | 0.69x | 4.32% | 9.18B | ||
| Weighted average by Cap. | 9.50x | 0.69x | 5.18% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SCR Stock
- Valuation Scor SE
Select your edition
All financial news and data tailored to specific country editions
