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 14.28 - -
Change - 121.83% 1,597.48% 75.88% 22.69% - -
Enterprise Value (EV) 1 0.1758 0.3899 4.648 7.076 4.831 1.341 -2.309
Change - 121.83% 1,092.19% 52.23% -31.72% -72.24% -272.18%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue - 0.02x 0.21x 0.24x 0.15x 0.13x 0.12x
EV / Revenue - 0.02x 0.15x 0.15x 0.05x 0.01x -0.02x
EV / EBITDA - - 3.18x 5.68x 1.63x 0.3x -0.45x
EV / EBIT - - 4.46x 6.63x 1.98x 0.34x -0.49x
EV / FCF - - 5.51x 3.5x 1.68x 0.38x -0.63x
FCF Yield - - 18.1% 28.5% 59.6% 261% -158%
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 3.67 2.86 3.48
Net Debt 1 - - -1.97 -4.564 -9.45 -12.94 -16.59
Reference price 2 14.6000 0.5588 0.1140 0.2005 0.2460 0.2460 0.2460
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.($)
- 0.05x1.6x - 15.82M
39.29x10.47x29.46x0.31% 5,066B
4.67x1.6x2.66x5.54% 1,068B
22.34x1x11.93x-.--% 84.18B
19.18x0.77x11.86x2.37% 9.86B
-23.13x433.73x-32.3x - 2.01B
4.45x0.37x1.11x1.53% 1.97B
Average 11.13x 64.00x 3.76x 1.95% 890.26B
Weighted average by Cap. 33.06x 8.94x 24.58x 1.2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Archos SA

Historical PBR trend

Valuation ratios - PBR - Archos SA

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Archos SA

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Archos SA