Real-time Estimate
Cboe BZX
10:45:24 2025-02-07 am EST
|
5-day change
|
1st Jan Change
|
87.52 USD
|
+1.67%
|
|
-3.90%
|
+2.69%
|
Data adjusted to current consolidation scopeFiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
26,881
|
98,142
|
74,501
|
37,583
|
47,771
|
48,956
|
48,956
|
-
|
Change
|
-
|
265.1%
|
-24.09%
|
-49.55%
|
27.11%
|
2.48%
|
0%
|
-
|
Enterprise Value (EV)
1 |
26,280
|
96,876
|
73,747
|
36,527
|
45,792
|
45,889
|
44,039
|
41,605
|
Change
|
-
|
268.63%
|
-23.87%
|
-50.47%
|
25.36%
|
0.21%
|
-4.03%
|
-5.53%
|
P/E ratio
|
77.2x
|
495x
|
489x
|
-67.6x
|
3,868x
|
45x
|
32.5x
|
23.6x
|
PBR
|
17.7x
|
37.3x
|
22.9x
|
2.19x
|
2.54x
|
2.68x
|
2.37x
|
2.1x
|
PEG
|
-
|
-10.8x
|
-19.6x
|
0x
|
-38x
|
0x
|
0.8x
|
0.6x
|
Capitalization / Revenue
|
11.8x
|
10.3x
|
4.22x
|
2.14x
|
2.18x
|
2.01x
|
1.8x
|
1.62x
|
EV / Revenue
|
11.6x
|
10.2x
|
4.18x
|
2.08x
|
2.09x
|
1.88x
|
1.62x
|
1.38x
|
EV / EBITDA
|
63x
|
204x
|
72.8x
|
36.9x
|
25.5x
|
15.3x
|
11.8x
|
8.99x
|
EV / EBIT
|
990x
|
-5,149x
|
458x
|
-58.5x
|
-164x
|
40x
|
23.2x
|
15.7x
|
EV / FCF
|
65.2x
|
398x
|
103x
|
7,179x
|
-912x
|
18.2x
|
14.7x
|
12.1x
|
FCF Yield
|
1.53%
|
0.25%
|
0.97%
|
0.01%
|
-0.11%
|
5.49%
|
6.8%
|
8.29%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Rate of return
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.81
|
0.44
|
0.33
|
-0.93
|
0.02
|
1.911
|
2.649
|
3.653
|
Distribution rate
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net sales
1 |
2,275
|
9,498
|
17,661
|
17,532
|
21,916
|
24,400
|
27,172
|
30,149
|
EBITDA
1 |
416.9
|
474.1
|
1,014
|
991
|
1,792
|
3,003
|
3,735
|
4,630
|
EBIT
1 |
26.56
|
-18.82
|
161.1
|
-624.5
|
-278.8
|
1,147
|
1,902
|
2,654
|
Net income
1 |
375.4
|
213.1
|
166.3
|
-540.7
|
9.772
|
1,183
|
1,695
|
2,332
|
Net Debt
1 |
-600.7
|
-1,266
|
-753.7
|
-1,056
|
-1,979
|
-3,067
|
-4,917
|
-7,351
|
Reference price
2 |
62.56
|
217.64
|
161.51
|
62.84
|
77.35
|
86.08
|
86.08
|
86.08
|
Nbr of stocks (in thousands)
|
429,681
|
450,937
|
461,276
|
598,071
|
617,599
|
568,730
|
568,730
|
-
|
Announcement Date
|
2/26/20
|
2/23/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
|