Company Valuation: Dexelance S.p.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Capitalization 1 274.1 236.4 77.13 77.13 -
Change - -13.75% -67.37% 0% -
Enterprise Value (EV) 1 395 334 242.4 185 169
Change - -15.44% -27.43% -23.67% -8.68%
P/E ratio 8.85x 13.2x -15.9x 18.1x 15.3x
PBR - 1.26x - - -
PEG - -0.3x 0x -0x 0.8x
Capitalization / Revenue 0.88x 0.73x 0.22x 0.21x 0.2x
EV / Revenue 1.27x 1.03x 0.69x 0.51x 0.45x
EV / EBITDA 7.27x 6.57x 5.98x 3.95x 3.4x
EV / EBIT 9.37x 9.11x 8.89x 5.59x 4.76x
EV / FCF 30.3x 10x 43.3x 7.94x 7.9x
FCF Yield 3.3% 9.99% 2.31% 12.6% 12.7%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 1.15 0.67 -0.1826 0.1607 0.1903
Distribution rate - - - - -
Net sales 1 310.8 324.4 351.1 363 377.3
EBITDA 1 54.32 50.87 40.53 46.8 49.76
EBIT 1 42.13 36.67 27.27 33.08 35.48
Net income 1 28.13 17.9 -4.869 5.891 8.353
Net Debt 1 120.9 97.65 165.3 107.9 91.82
Reference price 2 10.180 8.830 2.910 2.910 2.910
Nbr of stocks (in thousands) 26,921 26,770 26,506 26,506 -
Announcement Date 3/11/24 3/11/25 - - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-15.93x0.69x5.98x-.--% 89.7M
8.2x1.02x5.12x6.11% 2.27B
10.5x0.59x6.18x1.78% 1.53B
16.44x1.64x11.32x3.73% 1.23B
18.25x - - 2.84% 1B
53.53x - - - 825M
13.32x - - - 743M
14.77x - - 2.87% 655M
Average 14.88x 0.99x 7.15x 2.89% 1.04B
Weighted average by Cap. 16.24x 1.04x 6.94x 3.82%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. DEX Stock
  4. Valuation Dexelance S.p.A.