Banijay Group

Global Streaming And Live Events Will Transform Media Landscape

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

21 Dec 24

Updated

01 May 25

Views

n/a

AnalystConsensusTarget's Fair Value

n/a

-2.3%

You can edit this narrative until May 12 5:59 AM. Then, changes will post as Updates.

Author's Valuation

€12.2831.6% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates8

Shared on 01 May 25

Fair value Increased 10%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Decreased 6.46%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 12 Mar 25

Fair value Decreased 2.89%

AnalystConsensusTarget has decreased revenue growth from 9.5% to 7.6%, increased future PE multiple from 11.4x to 13.7x and increased discount rate from 9.3% to 10.3%.

AnalystConsensusTarget Fair Value

€12.28

31.6% undervalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

9.98%

Entertainment revenue growth rate

0.42%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

11.32%

Calculation

€408.41m

Earnings '28

17.48x

PE Ratio '28

€7.14b

Market Cap '28

€7.14b

Market Cap '28

423.24m

No. shares '28

€16.86

Share Price '28

€16.86 Share Price '28

Discounted to 2025 @ 11.19% p.a.

€12.27

Fair Value '25