Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
France
/
Media
/
Vivendi
VIV
Vivendi
Fragmented Portfolio And Rising Compliance Costs Will Erode Future Prospects
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 9 Analysts
Published
20 Jul 25
Updated
23 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
€2.80
16.3% overvalued
intrinsic discount
23 Jul
€3.26
Loading
1Y
-65.7%
7D
0.7%
Author's Valuation
€2.8
16.3% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
€2.8
16.3% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-1b
16b
2014
2017
2020
2023
2025
2026
2028
Revenue €301.1m
Earnings €198.4m
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
9.55%
Calculation
€198.44m
Earnings '28
x
17.47x
PE Ratio '28
=
€3.47b
Market Cap '28
€3.47b
Market Cap '28
/
944.37m
No. shares '28
=
€3.67
Share Price '28
€3.67
Share Price '28
Discounted to 2025 @ 9.47% p.a.
=
€2.80
Fair Value '25
