Valuation Carrefour Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 23:25:00 21/08/2026 HKT			5-day change	1st Jan Change
15.81 ^EUR	+0.66%		-0.57%	+11.17%

08-17	RBC Upbeat on Carrefour's H2 Profitability Amid Improving French Market Position; Outperform Reaffirmed	MT
08-07	Europe's getting hotter, markets are taking note	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,343	12,040	11,582	9,105	10,050	11,130	-	-
Change	-	-2.46%	-3.81%	-21.39%	10.38%	10.75%	-	-
Enterprise Value (EV) ¹	19,538	20,911	19,681	18,428	19,463	19,551	19,026	18,370
Change	-	7.03%	-5.88%	-6.37%	5.62%	0.46%	-2.69%	-3.45%
P/E	11.8x	8.69x	7.13x	13.6x	30.5x	11.5x	9.34x	8.95x
PBR	1.22x	1.04x	0.99x	0.82x	0.92x	1x	0.95x	0.9x
PEG	-	0.3x	0.2x	-0.2x	-0.6x	0x	0.4x	2.05x
Capitalization / Revenue	0.17x	0.15x	0.14x	0.11x	0.12x	0.14x	0.13x	0.13x
EV / Revenue	0.27x	0.26x	0.24x	0.22x	0.24x	0.24x	0.23x	0.21x
EV / EBITDA	4.29x	4.53x	4.32x	3.97x	4.32x	4.32x	4.02x	3.7x
EV / EBIT	8.6x	8.8x	8.69x	8.33x	9.02x	8.44x	7.67x	7.01x
EV / FCF	9.73x	8.95x	12.1x	12.6x	8.03x	11x	16.3x	16.6x
FCF Yield	10.3%	11.2%	8.24%	7.91%	12.5%	9.09%	6.12%	6.01%
Dividend per Share ²	0.52	0.56	0.87	0.92	0.97	1.041	1.068	1.111
Rate of return	3.23%	3.58%	5.25%	6.7%	6.82%	6.62%	6.79%	7.06%
EPS ²	1.362	1.8	2.324	1.013	0.4671	1.365	1.684	1.757
Distribution rate	38.2%	31.1%	37.4%	90.9%	208%	76.3%	63.5%	63.2%
Net sales ¹	72,958	81,385	83,270	85,445	82,102	82,034	83,559	85,707
EBITDA ¹	4,550	4,613	4,559	4,637	4,506	4,526	4,732	4,968
EBIT ¹	2,272	2,377	2,264	2,213	2,158	2,316	2,481	2,619
Net income ¹	1,072	1,348	1,659	723	319	1,022	1,187	1,218
Net Debt ¹	7,195	8,871	8,099	9,323	9,413	8,421	7,896	7,240
Reference price ²	16.10	15.64	16.56	13.73	14.23	15.73	15.73	15.73
Nbr of stocks (in thousands)	766,438	769,845	699,183	663,135	706,234	707,563	-	-
Announcement Date	16/2/22	14/2/23	20/2/24	19/2/25	17/2/26	-	-	-

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.($)
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	19.56x	0.86x	5.81x	6.45%	37.04B
CASEY'S GENERAL STORES, INC.	38.89x	1.58x	19.89x	0.31%	30.65B
SEVEN & I HOLDINGS CO., LTD.	16.86x	0.59x	6.8x	2.95%	27.17B
AVENUE SUPERMARTS LIMITED	72.58x	3.21x	42.08x	-.--%	26.99B
COLES GROUP LIMITED	28.29x	0.88x	9.53x	3.35%	21.91B
CARREFOUR	11.52x	0.24x	4.32x	6.62%	13B
JERÓNIMO MARTINS, SGPS, S.A.	15.77x	0.38x	5.47x	3.9%	12.47B
SM INVESTMENTS CORPORATION	7.66x	1.67x	5.64x	2.59%	11.4B
SHOPRITE HOLDINGS LTD	19.86x	0.76x	8.37x	2.87%	9.97B
Average	25.67x	1.13x	11.99x	3.23%	21.18B
Weighted average by Cap.	29.30x	1.24x	13.78x	3.12%