2 models fit Banijay Group N.V. and they agree: 2 of 2 land within 15% of the average.
Two or more of our models back this value.
Near fair value(i)Silver70
Valued as a growth company: Discounted cash flow, P/E comparison, and EV/EBITDA comparison.
ACCE opinionBanijay Group N.V. (BNJ.AS)
Fair value (2 models)
€8.75
ACCE price target
€8.60
Rating
Fairly valued
Horizon
12 months
Fair value published on 22 Oct 2026, 12:04 CEST.
ACCE price target published on 23 Oct 2026, 01:53 CEST.
Rating published on 22 Oct 2026, 12:04 CEST.
Price used: €8.00 at the close on 23 Oct 2026, 17:30 CEST.
Models: Discounted cash flow and EV/EBITDA comparison.
Fair value: the average of the applicable valuation models (discounted cash flow, multiples, residual income, dividend discount, shareholder yield), each run on the latest financial statements and the market price shown. Opinion columns (fair value, target, rating) are shown apart from the data. Full methodology: acceinvestments.com/data/how-we-value-stocks
Conflicts of interest: The author holds no personal position in this security. General statement
Produced by ACCE Investments (acceinvestments.com)
Data
Price vs fair value
8.6% below
+9.4% to fair value
ACCE score
59
out of 100
P/E
16.3x
forward 5.9x
1-year return
-18.8%
Dividend yield
4.34%
Banijay Group N.V. in four questions
Plain answers, details below
Free accounts get 5 full stock pages a month, including the four answers.
Overview
ACCE thesis
Banijay Group makes and distributes unscripted and scripted television, including formats such as Big Brother, Survivor and MasterChef, with production houses and a distribution arm that licenses programming worldwide. Its moat is a deep library of proven formats and a global production footprint that lets it sell the same format into many markets, which tends to protect margins as rights are reused. Reported revenue growth of 27.5% and a 28.5% return on equity show a business that is compounding faster than most of its European media peers. The stock trades at 16.4 times trailing earnings but only 6.0 times forward earnings, a gap that implies the market expects sharp earnings growth or doubts the forecast, and that gap is the first thing to test. An operating margin of 16.8% on a 37.4% gross margin leaves room to judge how much of the forecast depends on production cost discipline.