An first estimate of vivendis value

I worked on an excel spreadsheet to get a better overview about vivendi and its various assets; this is how far I have come jet:


Cash and Assets (including the listed ones) are worth about 10,3 Billion €. This excludes the operating parts Chanal+ and Universal Music. The numbers in the spread sheet are EBITA, net income for vivendi is around 697 million €.

vivendi cash 2015

Vivendi’s market capitalisation today is around 25,1 billion €* (note: tomorrow is vivendi’s ex-dividend day)

market capitalisation – cash and other holdings = “Rest Enterprice-Value”

25,1 – 10,3 = 14,8  €B

So the continued core operations, which are basically chanal+ and Universal Music are worth approximately 14,8 billion € at the moment. This looks not so interesting to me considering that they generate around 0,697 billion € in yearly income which translates in an PE-Ratio of 21,2.

But then on the other side it seems that famous Investor John Malone whom I appreciate has made a bit for Universal Music Group of “somewhere upwards of $8bn” and that guy knows a thing or two about the content/media business. So maybe  14,8  €B for all that content is not that much? And Softbank also made a bid. (link to

note to myself: vivendi sold out its 20% stake in Numericable SFR, that stock today trades around 52W-low. Could be that selling 20% of a stock has depressed the stock price. Maybe this is worth a look?


disclosure: no position in vivendi at that time

*number from

One thought on “An first estimate of vivendis value

  1. Pingback: An first estimate of vivendis value –

Leave a Reply

Fill in your details below or click an icon to log in: Logo

You are commenting using your account. Log Out /  Change )

Twitter picture

You are commenting using your Twitter account. Log Out /  Change )

Facebook photo

You are commenting using your Facebook account. Log Out /  Change )

Connecting to %s