NRJ Group SA
PAR:NRG

Watchlist Manager
NRJ Group SA Logo
NRJ Group SA
PAR:NRG
Watchlist
Price: 6.98 EUR Market Closed
Market Cap: 540.2m EUR
Have any thoughts about
NRJ Group SA?
Write Note

Intrinsic Value

The intrinsic value of one NRG stock under the Base Case scenario is 8.28 EUR. Compared to the current market price of 6.98 EUR, NRJ Group SA is Undervalued by 16%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NRG Intrinsic Value
8.28 EUR
Undervaluation 16%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
NRJ Group SA

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for NRG cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about NRG?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
NRJ Group SA

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about NRJ Group SA

Provide an overview of the primary business activities
of NRJ Group SA.

What unique competitive advantages
does NRJ Group SA hold over its rivals?

What risks and challenges
does NRJ Group SA face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for NRJ Group SA.

Provide P/S
for NRJ Group SA.

Provide P/E
for NRJ Group SA.

Provide P/OCF
for NRJ Group SA.

Provide P/FCFE
for NRJ Group SA.

Provide P/B
for NRJ Group SA.

Provide EV/S
for NRJ Group SA.

Provide EV/GP
for NRJ Group SA.

Provide EV/EBITDA
for NRJ Group SA.

Provide EV/EBIT
for NRJ Group SA.

Provide EV/OCF
for NRJ Group SA.

Provide EV/FCFF
for NRJ Group SA.

Provide EV/IC
for NRJ Group SA.

Show me price targets
for NRJ Group SA made by professional analysts.

What are the Revenue projections
for NRJ Group SA?

How accurate were the past Revenue estimates
for NRJ Group SA?

What are the Net Income projections
for NRJ Group SA?

How accurate were the past Net Income estimates
for NRJ Group SA?

What are the EPS projections
for NRJ Group SA?

How accurate were the past EPS estimates
for NRJ Group SA?

What are the EBIT projections
for NRJ Group SA?

How accurate were the past EBIT estimates
for NRJ Group SA?

Compare the revenue forecasts
for NRJ Group SA with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of NRJ Group SA and its key competitors using the latest financial data.

Compare historical revenue growth rates
of NRJ Group SA against its competitors.

Analyze the profit margins
(gross, operating, and net) of NRJ Group SA compared to its peers.

Compare the P/E ratios
of NRJ Group SA against its peers.

Discuss the investment returns and shareholder value creation
comparing NRJ Group SA with its peers.

Analyze the financial leverage
of NRJ Group SA compared to its main competitors.

Show all profitability ratios
for NRJ Group SA.

Provide ROE
for NRJ Group SA.

Provide ROA
for NRJ Group SA.

Provide ROIC
for NRJ Group SA.

Provide ROCE
for NRJ Group SA.

Provide Gross Margin
for NRJ Group SA.

Provide Operating Margin
for NRJ Group SA.

Provide Net Margin
for NRJ Group SA.

Provide FCF Margin
for NRJ Group SA.

Show all solvency ratios
for NRJ Group SA.

Provide D/E Ratio
for NRJ Group SA.

Provide D/A Ratio
for NRJ Group SA.

Provide Interest Coverage Ratio
for NRJ Group SA.

Provide Altman Z-Score Ratio
for NRJ Group SA.

Provide Quick Ratio
for NRJ Group SA.

Provide Current Ratio
for NRJ Group SA.

Provide Cash Ratio
for NRJ Group SA.

What is the historical Revenue growth
over the last 5 years for NRJ Group SA?

What is the historical Net Income growth
over the last 5 years for NRJ Group SA?

What is the current Free Cash Flow
of NRJ Group SA?

Discuss the annual earnings per share (EPS)
trend over the past five years for NRJ Group SA.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
NRJ Group SA

Current Assets 492m
Cash & Short-Term Investments 330.2m
Receivables 148.9m
Other Current Assets 12.8m
Non-Current Assets 400.9m
Long-Term Investments 10.4m
PP&E 145.2m
Intangibles 240.9m
Other Non-Current Assets 4.5m
Current Liabilities 143.7m
Accounts Payable 59.1m
Accrued Liabilities 73.2m
Other Current Liabilities 11.4m
Non-Current Liabilities 51.1m
Long-Term Debt 25.8m
Other Non-Current Liabilities 25.4m
Efficiency

Earnings Waterfall
NRJ Group SA

Revenue
416.2m EUR
Cost of Revenue
-53.9m EUR
Gross Profit
362.3m EUR
Operating Expenses
-307.9m EUR
Operating Income
54.4m EUR
Other Expenses
-4.4m EUR
Net Income
50m EUR

Free Cash Flow Analysis
NRJ Group SA

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

NRG Profitability Score
Profitability Due Diligence

NRJ Group SA's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

54/100
Profitability
Score

NRJ Group SA's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

NRG Solvency Score
Solvency Due Diligence

NRJ Group SA's solvency score is 92/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Long-Term Solvency
Negative Net Debt
Low D/E
92/100
Solvency
Score

NRJ Group SA's solvency score is 92/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NRG Price Targets Summary
NRJ Group SA

Wall Street analysts forecast NRG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NRG is 10.1 EUR with a low forecast of 9.09 EUR and a high forecast of 11.76 EUR.

Lowest
Price Target
9.09 EUR
30% Upside
Average
Price Target
10.1 EUR
45% Upside
Highest
Price Target
11.76 EUR
68% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for NRG?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for NRG is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

NRJ Group SA Logo
NRJ Group SA

Country

France

Industry

Media

Market Cap

540.2m EUR

Dividend Yield

4.87%

Description

NRJ Group SA engages in the operation of radio and television broadcasting activities. The company is headquartered in Paris, Ile-De-France and currently employs 1,573 full-time employees. The company went IPO on 2000-06-16. The firm is primarily active in radio, television Internet, mobile telecommunications and entertainment. The firm is involved in local and national radio activities in France and operates through radio stations, such as: NRJ, Radio Nostalgie, Cherie FM and Rire & Chansons, among others. In addition, NRJ Group SA provides a range of services, such as developing targeted programming on Internet, television and radio broadcasting; the NRJ 12 television channel; mobile telecommunication services and advertising sales. The firm operated its radio network mainly in France, Germany, Austria, Belgium, Finland, Norway, Sweden and Switzerland.

Contact

ILE-DE-FRANCE
Paris
22 rue Boileau, Paris Cedex 16
+33140714000.0
www.nrjgroup.fr

IPO

2000-06-16

Employees

1 573

Officers

Chairman of the Board & CEO
Mr. Jean-Paul Baudecroux
Deputy Managing Director of Finance, International Activities & Development
Mr. Philippe Boindrieux
Managing Director of the Technical Division
Mr. Hervé Pavard
Managing Director of The Group NRJ Music Media & Related Websites
Morgan Serrano
Managing Director In Charge of Business Development & Digital Development
Cecile Chambaudrie

See Also

Discover More
What is the Intrinsic Value of one NRG stock?

The intrinsic value of one NRG stock under the Base Case scenario is 8.28 EUR.

Is NRG stock undervalued or overvalued?

Compared to the current market price of 6.98 EUR, NRJ Group SA is Undervalued by 16%.

Back to Top