Last Update 30 Mar 26
Fair value Decreased 2.82%VIV: Future Returns Will Reflect Moderated Expectations And Ongoing Share Repurchase Support
Narrative Update
The updated analyst price target for Vivendi has edged lower by about €0.60, as analysts factor in a slightly higher discount rate, more moderate revenue growth assumptions, a marginally firmer profit margin outlook, and a small adjustment to the future P/E multiple.
Analyst Commentary
Recent research points to a slightly more cautious stance on Vivendi, with updated price targets reflecting a reassessment of both execution risks and longer term growth potential. While views differ on the balance of risks, the latest moves offer useful signals on how expectations are being reset.
Bullish Takeaways
- Bullish analysts continue to see some support for the equity story despite the lower targets, as they still assign value to Vivendi's earnings power relative to the new price levels.
- The updated targets build in a more measured set of assumptions, which can reduce the risk of disappointment if execution comes in closer to these moderated expectations.
- Some optimism remains that, if Vivendi delivers in line with the refined margin and P/E assumptions, the gap between current trading levels and the revised targets could still offer upside over time.
- The modest adjustment in targets, rather than a wholesale reset, suggests analysts still see the business model as intact, even if they are more careful on what they are willing to pay for it.
Bearish Takeaways
- Bearish analysts are signaling that earlier expectations were too optimistic, cutting price targets such as the move to €2.20 from €2.80, which directly lowers the implied equity value.
- The lower targets reflect caution around Vivendi's ability to convert its revenue profile into profit growth that justifies higher valuation multiples.
- There is concern that, without clearer evidence of consistent execution, the stock may continue to trade closer to the revised, lower valuation ranges rather than prior, more generous levels.
- The combination of a reduced target and neutral ratings such as Hold indicates that some analysts see limited near term catalysts that would quickly re rate the shares higher.
What's in the News
- Vivendi has commenced a share repurchase program starting March 25, 2026, following approval at the April 28, 2025 Annual General Meeting, with authorization to buy back up to 10% of its issued share capital at €4 per share (Key Developments).
- The repurchased shares may be used for remittance or exchange transactions, sold or granted to employees and corporate officers, or used as payment or exchange in external growth or other transactions (Key Developments).
- The share buyback may also be used to support trading liquidity in Vivendi shares or for cancellation, giving the company flexibility in how the program is deployed (Key Developments).
- The authorization for this repurchase program runs for 18 months from the date of shareholder approval on April 28, 2025, which sets a defined window for potential transactions (Key Developments).
Valuation Changes
- Fair Value: Updated estimate edged lower from €2.66 to €2.59 per share, a small reduction of about €0.07.
- Discount Rate: Raised slightly from 11.63% to 12.13%, implying a somewhat higher required return in the updated model.
- Revenue Growth: Assumed annual revenue growth eased from 2.57% to 1.53%, reflecting more moderate top line expectations in euro terms.
- Net Profit Margin: Margin assumption increased from 17.20% to 17.74%, a modest uplift in expected profitability on € revenue.
- Future P/E: Forward P/E multiple moved from 65.17x to 64.18x, indicating a small reduction in the valuation multiple applied to future earnings.
Key Takeaways
- Transformation and restructuring through asset spin-offs aim to unlock value, enhancing revenue and earnings as Vivendi focuses on listed investments.
- Cost management and strategic growth plans in video games suggest improved margins, future revenue, and earnings increases.
- Vivendi's financial strain is marked by a significant net loss, negative EBITDA, and high debt, coupled with declining revenues in key assets and uncertainty in strategic investments.
Catalysts
About Vivendi- Operates as an entertainment, media, and communication company in France, the rest of Europe, the Americas, Asia/Oceania, and Africa.
- Vivendi's ongoing transformation and restructuring, including the spin-off of major assets, are expected to unlock value for stakeholders and could lead to future revenue and earnings growth as the company focuses more dynamically on its portfolio of listed investments.
- The exceptional performance of newly listed entities like Havas and Louis Hachette and their potential synergies are likely to enhance revenue streams and net margins in the future.
- Vivendi's cost management strategy, demonstrated by cost reductions and streamlined operations at Gameloft, is expected to improve net margins and bolster earnings as the company continues to focus on efficiency.
- The strategic plan to generate organic growth and potentially pursue bolt-on acquisitions in the video games sector with Gameloft suggests future revenue and earnings increases.
- A clear intention to exit investments such as Telecom Italia indicates potential cash inflows and capital reallocation opportunities, which could positively impact earnings and financial flexibility.
Vivendi Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?
- Analysts are assuming Vivendi's revenue will grow by 1.5% annually over the next 3 years.
- Analysts assume that profit margins will increase from 5.9% today to 17.7% in 3 years time.
- Analysts expect earnings to reach €57.0 million (and earnings per share of €0.06) by about March 2029, up from €18.0 million today.
- In order for the above numbers to justify the price target of the analysts, the company would need to trade at a PE ratio of 64.2x on those 2029 earnings, down from 97.0x today. This future PE is lower than the current PE for the GB Entertainment industry at 93.4x.
- Analysts expect the number of shares outstanding to grow by 0.28% per year for the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 12.13%, as per the Simply Wall St company report.
Risks
What could happen that would invalidate this narrative?- The revenue from Gameloft, a key operational asset, has decreased by 5.7% from 2023 to 2024, which could signal challenges in maintaining its revenue growth trajectory.
- Vivendi incurred a substantial net loss of €6.004 billion in 2024, largely due to fair value adjustments related to the spin-off assets, affecting its overall earnings significantly.
- The company maintains a negative EBITDA, with €333 million in the last reported period, which suggests potential issues with operating efficiency and profitability.
- Vivendi's debt position remains high, with a net debt of €2.072 billion, leading to a loan-to-value ratio of 30%, which could strain financial flexibility and result in increased interest expenses.
- There is uncertainty around Vivendi's stakes in investments like Telecom Italia, where Vivendi intends to sell its stake, potentially impacting future asset valuations and revenue streams.
Valuation
How have all the factors above been brought together to estimate a fair value?
- The analysts have a consensus price target of €2.59 for Vivendi based on their expectations of its future earnings growth, profit margins and other risk factors.
- However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of €3.3, and the most bearish reporting a price target of just €2.1.
- In order for you to agree with the analysts, you'd need to believe that by 2029, revenues will be €321.3 million, earnings will come to €57.0 million, and it would be trading on a PE ratio of 64.2x, assuming you use a discount rate of 12.1%.
- Given the current share price of €1.75, the analyst price target of €2.59 is 32.2% higher.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
Have other thoughts on Vivendi?
Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.
Create NarrativeHow well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.
