Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
France
/
Media
/
TF1
TFI
TF1
Ongoing Digitization And Local Content Will Expand Media Audiences
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 6 Analysts
Published
20 Jul 25
Updated
08 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
€13.50
37.6% undervalued
intrinsic discount
08 Aug
€8.43
Loading
1Y
7.7%
7D
0.3%
Author's Valuation
€13.5
37.6% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
€13.5
37.6% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
3b
2014
2017
2020
2023
2025
2026
2028
Revenue €2.6b
Earnings €266.8m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
1.61%
Media revenue growth rate
0.15%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.26%
Calculation
€266.81m
Earnings '28
x
12.75x
PE Ratio '28
=
€3.40b
Market Cap '28
€3.40b
Market Cap '28
/
210.20m
No. shares '28
=
€16.18
Share Price '28
€16.18
Share Price '28
Discounted to 2025 @ 6.26% p.a.
=
€13.49
Fair Value '25
