Valuation Vivendi SE

Equities

Real-time Euronext Paris Other stock markets 16:29:04 11/03/2026 GMT			5-day change	1st Jan Change
1.995 ^EUR	-1.92%		-5.41%	-15.68%

03-06	Calendar Monday March 9 - Friday March 13	FW
03-05	Banijay targets franchise growth ahead of All3Media merger	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	29,441	12,471	8,889	9,915	2,594	2,017	2,017	-
Change	-	-57.64%	-28.73%	11.54%	-73.84%	-22.23%	0%	-
Enterprise Value (EV) ¹	36,022	13,169	10,763	16,826	5,187	4,124	4,144	4,152
Change	-	-63.44%	-18.27%	56.34%	-69.17%	-20.48%	0.46%	0.21%
P/E ratio	20.9x	0.52x	-9.1x	24.8x	-0.43x	37.5x	27.3x	18.2x
PBR	1.83x	0.65x	0.53x	0.58x	0.56x	0.46x	0.46x	0.47x
PEG	-	0x	0x	-0x	0x	-0x	0.7x	0.4x
Capitalization / Revenue	1.83x	1.3x	0.93x	0.94x	8.73x	6.51x	6.34x	6.21x
EV / Revenue	2.24x	1.38x	1.12x	1.6x	17.5x	13.3x	13x	12.8x
EV / EBITDA	14.9x	11.2x	9.25x	13x	-61.7x	67.5x	47.3x	35.1x
EV / EBIT	22.1x	19.1x	12.4x	18x	-5,187x	19,640x	181x	141x
EV / FCF	45.7x	11.2x	29.6x	30.8x	-	-215x	-3,453x	-2,443x
FCF Yield	2.19%	8.94%	3.37%	3.25%	-	-0.47%	-0.03%	-0.04%
Dividend per Share ²	0.6	0.6	0.25	0.25	0.25	0.0529	0.0571	0.0657
Rate of return	2.27%	5.05%	2.8%	2.58%	9.72%	2.6%	2.81%	3.23%
EPS ²	1.26	22.87	-0.98	0.39	-5.96	0.0543	0.0746	0.1119
Distribution rate	47.6%	2.62%	-25.5%	64.1%	-4.19%	97.3%	76.6%	58.7%
Net sales ¹	16,090	9,572	9,595	10,510	297	310	318.1	325
EBITDA ¹	2,423	1,179	1,164	1,294	-84	61.14	87.52	118.4
EBIT ¹	1,627	690	868	934	-1	0.21	22.84	29.47
Net income ¹	1,440	24,692	-1,010	405	-6,004	99	126	147
Net Debt ¹	6,581	698	1,874	6,911	2,593	2,107	2,126	2,135
Reference price ²	26.380	11.890	8.914	9.676	2.573	2.034	2.034	2.034
Nbr of stocks (in thousands)	1,116,054	1,048,861	997,142	1,024,658	1,008,147	991,811	991,811	-
Announcement Date	03/03/21	09/03/22	08/03/23	07/03/24	06/03/25	-	-	-

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.($)
VIVENDI SE	37.46x	13.3x	67.46x	2.6%	2.35B
TKO GROUP HOLDINGS, INC.	35.27x	3.36x	8.53x	1.5%	16.03B
BOLLORÉ SE	42.41x	2.44x	682.87x	1.92%	14.83B
WARNER MUSIC GROUP CORP.	20.11x	2.49x	10.65x	2.88%	14B
SPHERE ENTERTAINMENT CO.	-45.22x	3.08x	14.42x	-.--%	4.09B
SEGA SAMMY HOLDINGS INC.	54.73x	1.14x	8.46x	1.98%	3.64B
TOEI ANIMATION CO.,LTD.	23.58x	4.8x	14.29x	1.63%	3.4B
TOEI COMPANY, LTD.	18.01x	1.49x	6.81x	0.3%	2.28B
Average	23.29x	4.01x	101.69x	1.6%	7.58B
Weighted average by Cap.	28.04x	3.18x	176.96x	1.86%