Company Valuation: Selectirente

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2024 2025 2026 2027 2028
Market Cap 1 396 349.8 341.3 343.3 - -
Change - - -2.42% 0.59% - -
Enterprise Value (EV) 1 396 349.8 533.1 547.3 564.4 580.8
Change - - 52.41% 2.67% 3.13% 2.9%
P/E 23.2x - 12.7x 18x 12.1x 11.1x
PBR - - - - - -
PEG - - - -0.6x 0.2x 1.24x
Capitalization / Revenue - - 11.4x 10.9x 10.4x 9.93x
EV / Revenue - - 17.8x 17.3x 17.1x 16.8x
EV / EBITDA - - - - - -
EV / EBIT - - 17.6x 27.6x 19.4x 18.3x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - 4.2 4.3 4.4 4.5
Rate of return - - 5.12% 5.21% 5.33% 5.45%
EPS 2 4.09 - 6.47 4.596 6.824 7.436
Distribution rate - - 64.9% 93.6% 64.5% 60.5%
Net sales 1 - - 29.88 31.55 33.03 34.57
EBITDA - - - - - -
EBIT 1 - - 30.23 19.82 29.07 31.68
Net income 1 17.06 28.6 26.93 19.82 19.06 -
Net Debt 1 - - 191.8 204 221.1 237.5
Reference price 2 95.00 84.00 82.00 82.50 82.50 82.50
Nbr of stocks (in thousands) 4,168 4,164 4,162 4,161 - -
Announcement Date 23/04/22 13/02/25 12/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.95x17.35x - 5.21% 392M
16.8x15.88x16.52x4.67% 14.21B
59.83x17.81x30.41x0.15% 7.91B
105.68x18x25.8x2.25% 3.74B
11.83x6.56x8.75x3.9% 2.74B
15.65x5.99x7.96x12.73% 2.67B
11.26x6.69x10.72x3.61% 2.39B
19.73x14.69x22.2x2.65% 1.8B
12.62x11.25x14.24x5.94% 1.57B
Average 30.15x 12.69x 17.07x 4.57% 4.16B
Weighted average by Cap. 33.95x 14.29x 19.04x 3.89%

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

  1. Stock Market
  2. Stocks
  3. SELER Stock
  4. Valuation Selectirente