Valuation TF1 London S.E.

Stocks

Real-time Estimate Tradegate 15:30:25 07/09/2026 BST			5-day change	1st Jan Change
6.768 ^EUR	-1.27%		+0.07%	-17.63%

08-31	Former French Prime Minister Edouard Balladur, technocrat who feuded with Chirac, dies at 97	RE
08-23	French politician Glucksmann launches presidential bid amid fractured left	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	1,441	-	-
Change	-	-17.99%	-0.08%	2.58%	13.82%	-18.01%	-	-
Enterprise Value (EV) ¹	1,702	1,180	999.7	1,038	1,242	1,065	1,062	1,104
Change	-	-30.64%	-15.31%	3.79%	19.75%	-14.31%	-0.29%	3.98%
P/E	8.15x	8.62x	7.84x	7.54x	11.6x	14.9x	14.1x	11.9x
PBR	1.04x	0.81x	0.77x	0.75x	0.85x	0.7x	0.72x	0.75x
PEG	-	-0.4x	0.81x	1.14x	-0.5x	-0.4x	2.39x	0.6x
Capitalization / Revenue	0.76x	0.6x	0.66x	0.66x	0.76x	0.66x	0.65x	0.64x
EV / Revenue	0.7x	0.47x	0.44x	0.44x	0.54x	0.49x	0.48x	0.49x
EV / EBITDA	2.38x	1.55x	1.58x	1.48x	1.87x	1.91x	1.87x	1.89x
EV / EBIT	4.96x	3.73x	3.54x	3.59x	5.14x	7x	7.23x	6.65x
EV / FCF	5.35x	7.81x	3.04x	5.32x	16.2x	-50.7x	-	-
FCF Yield	18.7%	12.8%	32.9%	18.8%	6.19%	-1.97%	-	-
Dividend per Share ²	0.45	0.5	0.55	0.6	0.63	0.6633	0.6744	0.7233
Rate of return	5.16%	6.99%	7.71%	8.2%	7.56%	9.68%	9.85%	10.6%
EPS ²	1.07	0.83	0.91	0.97	0.72	0.4586	0.4856	0.5768
Distribution rate	42.1%	60.2%	60.4%	61.9%	87.5%	145%	139%	125%
Net sales ¹	2,427	2,508	2,297	2,356	2,297	2,182	2,216	2,248
EBITDA ¹	714.2	762.1	632.4	700	665.3	556.9	567	583.2
EBIT ¹	343.2	316.2	282.7	289	241.8	152.1	146.7	165.9
Net income ¹	225.3	176.1	191.9	206	152.8	96.34	105.1	125.5
Net Debt ¹	-134.8	-325.7	-505.1	-506.1	-514.6	-376	-379.1	-336.9
Reference price ²	8.725	7.155	7.135	7.315	8.330	6.850	6.850	6.850
Nbr of stocks (in thousands)	210,486	210,486	210,898	211,022	210,925	210,308	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WALT DISNEY COMPANY (THE)	18.48x	2.17x	9.69x	1.43%	182B
FORMULA ONE GROUP	43.09x	6.18x	26.57x	-.--%	23.75B
TBS HOLDINGS,INC.	18.24x	1.89x	19.38x	1.69%	5.84B
ORIENTAL PEARL GROUP CO.,LTD.	44.63x	-	-	2%	4.25B
FUJI MEDIA HOLDINGS, INC.	13.47x	1.73x	17.01x	4.77%	3.83B
LIBERTY GLOBAL LTD.	-6.52x	2.2x	7.86x	-.--%	3.63B
ITV PLC	12.48x	0.89x	5.82x	6.96%	3.6B
CANAL+ SA	16.52x	0.62x	4.92x	1.11%	3.59B
MFE-MEDIAFOREUROPE N.V.	8.23x	0.71x	3.21x	6.06%	2.31B
Average	18.73x	2.05x	11.81x	2.67%	25.85B
Weighted average by Cap.	20.76x	2.51x	11.59x	1.46%