Company Valuation: Archos SA

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 0.1758 0.3899 6.618 11.64 15.7 - -
Change - 121.83% 1,597.48% 75.88% 34.91% - -
Enterprise Value (EV) 1 0.1758 0.3899 4.648 7.076 8.273 4.783 1.113
Change - 121.83% 1,092.19% 52.23% 16.93% -42.18% -76.72%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue - 0.02x 0.21x 0.24x 0.17x 0.14x 0.13x
EV / Revenue - 0.02x 0.15x 0.15x 0.09x 0.04x 0.01x
EV / EBITDA - - 3.18x 5.68x 2.79x 1.08x 0.22x
EV / EBIT - - 4.46x 6.63x 3.39x 1.22x 0.24x
EV / FCF - - 5.51x 3.5x 2.88x 1.37x 0.3x
FCF Yield - - 18.1% 28.5% 34.7% 73% 330%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 - 19.78 31.37 47.91 93.37 113.8 118
EBITDA 1 - - 1.461 1.246 2.97 4.41 5.15
EBIT 1 - - 1.042 1.067 2.44 3.92 4.69
Net income 1 -1.51 -2.4 1.402 1.724 1.66 2.86 3.5
Net Debt 1 - - -1.97 -4.564 -7.43 -10.92 -14.59
Reference price 2 14.6000 0.5588 0.1140 0.2005 0.2705 0.2705 0.2705
Nbr of stocks (in thousands) 12 698 58,053 58,053 58,053 - -
Announcement Date 3/23/23 3/18/24 4/1/25 3/31/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.09x2.85x - 18.53M
5.37x1.88x3.13x0.86% 1,201B
28.16x5.61x21.38x0.32% 1.36B
11.14x0.35x8.61x4.39% 957M
20.61x4.18x15.49x - 847M
15.39x0.83x7.8x-.--% 134M
Average 16.13x 2.16x 9.88x 1.39% 200.76B
Weighted average by Cap. 5.41x 1.88x 3.16x 0.86%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA