Valuation TF1 London S.E.

Stocks

Market Closed - London S.E. Other stock markets 16:30:00 10/07/2026 BST			5-day change	1st Jan Change
6.755 ^EUR	-0.30%		-0.30%	-18.71%

07-10	Netflix Weighs Live Channels, Streaming Bundles to Boost Engagement	MT
07-08	Political survivor Le Pen makes her boldest gamble yet for France's presidency	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,836	1,506	1,505	1,544	1,757	1,420	-	-
Change	-	-17.99%	-0.08%	2.58%	13.82%	-19.17%	-	-
Enterprise Value (EV) ¹	1,702	1,180	999.7	1,038	1,242	1,040	1,076	1,172
Change	-	-30.64%	-15.31%	3.79%	19.75%	-16.32%	3.45%	9%
P/E	8.15x	8.62x	7.84x	7.54x	11.6x	14x	13.2x	10.6x
PBR	1.04x	0.81x	0.77x	0.75x	0.85x	0.7x	0.71x	0.74x
PEG	-	-0.4x	0.81x	1.14x	-0.5x	-0.4x	2.19x	0.4x
Capitalization / Revenue	0.76x	0.6x	0.66x	0.66x	0.76x	0.64x	0.63x	0.62x
EV / Revenue	0.7x	0.47x	0.44x	0.44x	0.54x	0.47x	0.48x	0.51x
EV / EBITDA	2.38x	1.55x	1.58x	1.48x	1.87x	1.85x	1.88x	1.94x
EV / EBIT	4.96x	3.73x	3.54x	3.59x	5.14x	6.72x	7.21x	6.36x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.45	0.5	0.55	0.6	0.63	0.6506	0.6764	0.7233
Rate of return	5.16%	6.99%	7.71%	8.2%	7.56%	9.63%	10%	10.7%
EPS ²	1.07	0.83	0.91	0.97	0.72	0.4839	0.513	0.6396
Distribution rate	42.1%	60.2%	60.4%	61.9%	87.5%	134%	132%	113%
Net sales ¹	2,427	2,508	2,297	2,356	2,297	2,207	2,243	2,285
EBITDA ¹	714.2	762.1	632.4	700	665.3	561.8	571.7	603.8
EBIT ¹	343.2	316.2	282.7	289	241.8	154.7	149.2	184.2
Net income ¹	225.3	176.1	191.9	206	152.8	98.08	106.2	125
Net Debt ¹	-134.8	-325.7	-505.1	-506.1	-514.6	-380.5	-344.6	-247.9
Reference price ²	8.725	7.155	7.135	7.315	8.330	6.755	6.755	6.755
Nbr of stocks (in thousands)	210,486	210,486	210,898	211,022	210,925	210,240	-	-
Announcement Date	11/02/22	15/02/23	15/02/24	13/02/25	13/02/26	-	-	-

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.($)
WALT DISNEY COMPANY (THE)	16.3x	2x	9.15x	1.57%	166B
FORMULA ONE GROUP	71.75x	6.66x	30.04x	-.--%	23.87B
TBS HOLDINGS,INC.	18.92x	2.03x	20x	1.57%	5.97B
ORIENTAL PEARL GROUP CO.,LTD.	42.95x	-	-	2.08%	4.05B
ITV PLC	10.67x	0.89x	5.6x	6.77%	3.71B
FUJI MEDIA HOLDINGS, INC.	15.38x	1.72x	18.43x	4.86%	3.63B
LIBERTY GLOBAL LTD.	-6.29x	2.03x	7.51x	-.--%	3.55B
CANAL+ SA	13.21x	0.58x	4.69x	1.23%	3.19B
MFE-MEDIAFOREUROPE N.V.	7.51x	0.73x	3.26x	6.14%	2.43B
Average	21.16x	2.08x	12.34x	2.69%	24.05B
Weighted average by Cap.	22.36x	2.47x	11.73x	1.57%