Valuation TF1 London S.E.

Stocks

Real-time Estimate Tradegate 07:56:45 06/10/2026 BST			5-day change	1st Jan Change
5.868 ^EUR	+1.09%		-9.30%	-30.14%

09-30	Bernstein Reduces TF1 PT, Keeps Market Perform Rating	MT
09-25	French President welcomes Pope Leo to France	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	1,227	-	-
Change	-	-17.99%	-0.08%	2.58%	13.82%	-30.16%	-	-
Enterprise Value (EV) ¹	1,702	1,180	999.7	1,038	1,242	827.1	850.8	890.6
Change	-	-30.64%	-15.31%	3.79%	19.75%	-33.43%	2.87%	4.67%
P/E	8.15x	8.62x	7.84x	7.54x	11.6x	13.4x	12.8x	11x
PBR	1.04x	0.81x	0.77x	0.75x	0.85x	0.6x	0.62x	0.64x
PEG	-	-0.4x	0.81x	1.14x	-0.5x	-0.3x	3.09x	0.6x
Capitalization / Revenue	0.76x	0.6x	0.66x	0.66x	0.76x	0.57x	0.56x	0.55x
EV / Revenue	0.7x	0.47x	0.44x	0.44x	0.54x	0.38x	0.39x	0.4x
EV / EBITDA	2.38x	1.55x	1.58x	1.48x	1.87x	1.49x	1.5x	1.53x
EV / EBIT	4.96x	3.73x	3.54x	3.59x	5.14x	5.48x	5.88x	5.37x
EV / FCF	5.35x	7.81x	3.04x	5.32x	16.2x	-39.4x	-	-
FCF Yield	18.7%	12.8%	32.9%	18.8%	6.19%	-2.54%	-	-
Dividend per Share ²	0.45	0.5	0.55	0.6	0.63	0.6506	0.6744	0.72
Rate of return	5.16%	6.99%	7.71%	8.2%	7.56%	11.2%	11.6%	12.3%
EPS ²	1.07	0.83	0.91	0.97	0.72	0.436	0.4541	0.5318
Distribution rate	42.1%	60.2%	60.4%	61.9%	87.5%	149%	149%	135%
Net sales ¹	2,427	2,508	2,297	2,356	2,297	2,169	2,199	2,225
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	151	144.7	165.9
Net income ¹	225.3	176.1	191.9	206	152.8	90.34	96.82	106
Net Debt ¹	-134.8	-325.7	-505.1	-506.1	-514.6	-400	-376.3	-336.6
Reference price ²	8.725	7.155	7.135	7.315	8.330	5.835	5.835	5.835
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WALT DISNEY COMPANY (THE)	18.17x	2.14x	9.57x	1.45%	179B
WARNER BROS. DISCOVERY, INC.	-27.51x	2.89x	12.47x	-.--%	77.71B
FOX CORPORATION	10.66x	1.47x	6.32x	0.91%	25.24B
FORMULA ONE GROUP	42.86x	6.15x	26.43x	-.--%	23.6B
SIRIUS XM HOLDINGS INC.	8.83x	2.13x	6.93x	4.11%	8.87B
TBS HOLDINGS,INC.	17.89x	1.9x	20.32x	1.69%	5.76B
RTL GROUP S.A.	14.23x	0.71x	5.64x	8.23%	4.81B
NEXSTAR MEDIA GROUP, INC.	4.9x	1.98x	5.54x	4.72%	4.83B
NIPPON TELEVISION HOLDINGS, INC.	12.38x	1.02x	7.74x	1.59%	4.4B
Average	11.38x	2.27x	11.22x	2.52%	37.12B
Weighted average by Cap.	8.15x	2.51x	11.17x	1.19%