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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.95x17.35x - 5.21% 391M
16.54x15.73x16.36x4.74% 13.93B
57.4x17.12x29.23x0.16% 7.56B
107.02x16.92x24.26x2.22% 3.48B
11.68x6.49x8.66x3.95% 2.71B
15.26x5.87x7.79x13.06% 2.6B
10.99x6.54x10.47x3.7% 2.34B
19.2x14.53x21.96x2.72% 1.73B
12.51x11.21x14.19x6% 1.55B
Average 29.84x 12.42x 16.62x 4.64% 4.03B
Weighted average by Cap. 32.88x 13.91x 18.43x 3.98%

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