Carrefour SA
About the company
Carrefour SA operates as a food retailer in France, Spain, Belgium, Poland, Romania, Brazil, Argentina, the Middle East, Africa, Asia, and internationally. The company operates hypermarkets, supermarkets, convenience stores, club stores, and cash and carry stores; soft discount stores; and e-commerce sites. It is also involved in the provision of financial services; banking and insurance services; property development; travel ticketing and leisure; agency; shopping mall rental; and franchise activities. Carrefour SA was founded in 1959 and is headquartered in Massy, France.
Price above modeled range
Why: Dividends are a large share of earnings, so the cash paid to shareholders is the best guide to value.
The range depends on model assumptions and data; it is not a prediction or investment advice.
After signing in, return here and select “Add to watchlist”. Saving companies requires a verified email address.
Market price above modeled range
Showing the EPS-based Gordon proxy you selected on the company card, using 3.64% growth, 2.4% terminal growth and 9.2% discount. The range varies these assumptions slightly; it is illustrative, not investment advice.
Assumptions: growth 3.64%, discount rate 9.20%, terminal growth 2.40% (sector defaults). See a worked example.
Blended growth assumption: 3.6% (sector default 5.3%, own revenue history 4.0%, analyst revenue consensus 2.6%).
5-year outlook: relative outlook of about 11.0% a year (Medium confidence), anchored to a 7% market return and adjusted for how this company ranks against others. A ranking aid, not a prediction. See the full forecast.
Analyst consensus expects revenue growth of 2.6% a year; the growth assumption used is 3.6%.
Adjust assumptions
Show the recommended model instead
Why this model: Dividends are a large share of earnings, so the cash paid to shareholders is the best guide to value.
Compare models- Recommended: Dividend discount model — EUR 17.90 (+31.3%)
-
EPS-based Gordon proxy
— EUR 7.03 (-48.4%)
Not used: Treats all earnings as if paid out and ignores the cash kept for reinvestment, so it overstates value for companies that retain most profit.
-
DCF (trailing free cash flow)
— EUR 33.78 (+147.6%)
Not used: Free cash flow is 6.4x net income, which usually means costs such as lease payments sit outside operating cash flow, so it may be overstated.
-
FCFF (steady state)
— EUR 31.33 (+129.7%)
Not used: Free cash flow is 6.4x net income, which usually means costs such as lease payments sit outside operating cash flow, so it may be overstated.
-
EV/EBITDA (12x)
— EUR 68.66 (+403.4%)
Not used: Used only when free cash flow is far below earnings even after averaging three years; a fixed 12x multiple also ignores sector differences.
-
Fade DCF (10-year growth fade)
— EUR 33.69 (+147.0%)
Not used: Free cash flow is 6.4x net income, which usually means costs such as lease payments sit outside operating cash flow, so it may be overstated.
-
EV/Sales (Rule of 40)
— EUR 212.96 (+1461.3%)
Not used: Used only for technology and communication companies whose cash-flow value is far below the price.
| Bear EUR 5.38 | -153.4% |
| Base EUR 7.03 | -93.9% |
| Bull EUR 8.25 | -65.4% |
Margin = (value − price) / value, so it is measured against the value and reads lower than the upside to value, which is measured against the price. Positive means the price is below that case.
Track record: see the methodology page for how this model has performed historically, including its limits. Treat it as a screen, not a forecast.
Price history and fair value
1 year price change: +12.53% · EUR 13.64 · Market data through 06 Nov 2026 ; dashed line is today’s model base value (EUR 7.03). The fair value is today’s estimate, not what the model said in the past.
Saved price history is current through 06 Nov 2026; last refreshed 06 Nov 2026 18:14 (2 hours, 47 minutes ago).
06 Nov 2025Range EUR 11.96 – 16.8106 Nov 2026
Latest news
Headlines provided by EODHD. Articles may mention multiple companies and are not investment recommendations.
More detail: quality, peers, price history, dividends and financials
Quality score: 72 / 100
Five equal checks on reported history: profitability, cash generation, revenue growth, balance sheet and margins. It describes business quality, not whether the price is attractive.
| Profitability | 5 of 5 years profitable | 20 / 20 |
| Cash generation | free cash flow positive in 5 of 5 years | 20 / 20 |
| Growth | revenue +4.0% a year | 12 / 20 |
| Balance sheet | net debt 2.0x EBITDA | 20 / 20 |
| Margins | EBITDA margin 6% | 0 / 20 |
Peers in Consumer Staples
Same-sector companies with a valuation, most undervalued first. Compare the margin of safety, yield and quality score side by side.
| Company | Price | Margin of safety | P/E | P/B | Yield | Quality |
|---|---|---|---|---|---|---|
| CA.PA (this company) | EUR 13.64 | 23.8% | 29.2 | 0.8 | 8.7% | 72 |
| ORK.OL Orkla ASA | NOK 102.60 | 31.9% | 14.6 | 2.3 | 9.7% | 82 |
| WN.TO George Weston Limited | CAD 109.72 | 26.2% | 39.8 | 9.1 | 1.2% | 72 |
| KHC Kraft Heinz | USD 25.32 | 25.2% | – | 0.8 | 6.3% | 36 |
| ABF.L Associated British Foods plc | GBP 19.90 | 18.8% | 15.1 | 1.2 | 3.2% | 82 |
| ADM Archer Daniels Midland | USD 70.47 | 16.8% | 13.7 | 1.4 | 3.0% | 64 |
| AXFO.ST Axfood AB | SEK 283.80 | 7.9% | 25.0 | 8.2 | 3.1% | 70 |
| DLTR Dollar Tree | USD 137.94 | 0.3% | 16.3 | 7.7 | – | 72 |
| CCH.L Coca-Cola HBC AG | GBP 41.88 | -2.4% | 19.7 | 4.7 | 2.0% | 90 |
| Peer median | 16.3 | 3.5 | ||||
Dividends
Paid in the last 12 months: EUR 1.18 per share · yield 8.65% at the current price.
| Year | Dividends per share |
|---|---|
| 2026 (so far) | 1.180 |
| 2025 | 1.150 |
| 2024 | 0.870 |
| 2023 | 0.560 |
| 2022 | 0.520 |
| 2021 | 0.480 |
Annual financial statement
Saved annual report · Fiscal year 2025 · EODHD annual statements · period ended 31 Dec 2025
| Revenue | EUR 84,024,000,000 |
|---|---|
| EBITDA | EUR 4,672,000,000 |
| EBIT | EUR 2,323,000,000 |
| Net income | EUR 319,000,000 |
| Free cash flow | EUR 2,030,000,000 |
| Capital expenditures | EUR 1,523,000,000 |
| Debt | EUR 15,592,000,000 |
| Cash | EUR 6,420,000,000 |
| Working capital | EUR -3,321,000,000 |
| Shares outstanding | 682,937,000 |
| Reported dividends per share | EUR 1.1890 |