Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
France
/
Media
/
Vivendi
VIV
Vivendi
Rising Broadband Penetration And Digital Ads Will Fuel Media Expansion
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 9 Analysts
Published
20 Jul 25
Updated
08 Aug 25
1
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
€4.30
25.6% undervalued
intrinsic discount
08 Aug
€3.20
Loading
1Y
-66.4%
7D
-2.2%
Author's Valuation
€4.3
25.6% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
€4.3
25.6% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-4b
16b
2014
2017
2020
2023
2025
2026
2028
Revenue €374.4m
Earnings €206.4m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
2.76%
Entertainment revenue growth rate
0.45%
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
9.54%
Calculation
€206.36m
Earnings '28
x
25.88x
PE Ratio '28
=
€5.34b
Market Cap '28
€5.34b
Market Cap '28
/
945.98m
No. shares '28
=
€5.65
Share Price '28
€5.65
Share Price '28
Discounted to 2025 @ 9.54% p.a.
=
€4.30
Fair Value '25