Eagle Football Group S.A. (EFG.PA) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-740.9%

-€10.54

vs €1.65 price

Levered DCF

-€17.42

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

-1.54

Distress zone

Rating

D+

Overall 1 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
P/E	-3.91×	-1.65×	-14.64×	-2.72×	-3.07×	-1.21×	-3.62×
P/B	-1.26×	-1.87×	9.9×	2.67×	2.19×	1.1×	0.59×
P/S	2.21×	1.91×	1.36×	1.34×	1.03×	1.1×	0.73×
EV / EBITDA	44.42×	-10.84×	10.03×	-38.72×	26.99×	-7.67×	8.68×
Gross margin	71.1%	67.1%	72.6%	-9.2%	68.1%	81.2%	78.0%
Operating margin	-61.2%	-92.7%	10.0%	-38.3%	-25.6%	-81.0%	-10.2%
Net margin	-60.9%	-123.7%	-9.5%	-49.1%	-33.7%	-90.5%	-20.2%
Current ratio	0.46×	0.55×	0.86×	0.48×	0.63×	0.84×	0.61×
Debt / equity	-2.09×	-3.98×	16.77×	5.03×	5.8×	3.51×	1.6×
Interest coverage	-2.4×	-5.37×	0.72×	-4.11×	-3.28×	-8.13×	-1.38×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
Return on equity	34.7%	120.7%	-69.2%	-97.9%	-71.4%	-90.2%	-16.1%
Return on invested capital	-25.6%	-25.4%	4.0%	-12.0%	-7.4%	-15.9%	-3.0%
Return on assets	-15.9%	-25.1%	-3.0%	-13.2%	-8.3%	-15.3%	-5.2%
Free cash flow yield	-49.9%	-30.6%	-48.4%	-63.8%	-73.9%	-77.8%	-83.1%
Earnings yield	-27.6%	-64.6%	-7.0%	-36.7%	-32.6%	-82.4%	-27.5%
Enterprise value	€797.9M	€912.3M	€841.4M	€734.5M	€577.6M	€476.3M	€462.3M
Net debt / EBITDA	26.8×	-7.14×	5.73×	-24.68×	19.24×	-5.58×	6.19×
Cash conversion cycle (days)	-334	-354	-155	-14	-137	-399	-136