Company Valuation: EUROAPI

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,302 543.9 274.4 216.1 77.95 - -
Change - -58.23% -49.55% -21.22% -63.93% - -
Enterprise Value (EV) 1 1,348 734.9 270.5 167.7 133.2 182.8 212.1
Change - -45.5% -63.2% -37.98% -20.6% 37.24% 16.04%
P/E -86.6x -2.84x -2.09x -1.02x -0.62x -1.45x -5.19x
PBR 1.17x 0.59x 0.28x 0.27x 0.12x 0.13x 0.13x
PEG 7.8x -0x 0.1x -0x 0x 0x 0.1x
Capitalization / Revenue 1.33x 0.54x 0.3x 0.25x 0.1x 0.1x 0.1x
EV / Revenue 1.38x 0.73x 0.3x 0.2x 0.18x 0.24x 0.28x
EV / EBITDA 11.2x 7.89x 5.37x 2.53x 3.02x 3.43x 3.43x
EV / EBIT 28.5x 44x -10.2x -2.26x -2.08x -6.45x -30.7x
EV / FCF -11x -5.75x 18.2x 3.35x -0.79x -4.2x -7.77x
FCF Yield -9.09% -17.4% 5.51% 29.8% -126% -23.8% -12.9%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.16 -2.02 -1.38 -2.23 -1.31 -0.5624 -0.1572
Distribution rate - - - - - - -
Net sales 1 976.6 1,013 911.9 848.2 748.3 747.6 767.4
EBITDA 1 120 93.1 50.4 66.2 44.16 53.26 61.84
EBIT 1 47.3 16.7 -26.4 -74.3 -63.96 -28.33 -6.912
Net income 1 -15 -189.7 -130.6 -211.2 -124.5 -53.63 -14.84
Net Debt 1 46.3 191 -3.9 -48.4 55.24 104.8 134.2
Reference price 2 13.8500 5.7300 2.8800 2.2700 0.8160 0.8160 0.8160
Nbr of stocks (in thousands) 94,010 94,913 95,263 95,214 95,529 - -
Announcement Date 3/8/23 2/28/24 3/3/25 3/3/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-0.62x0.18x3.02x-.--% 87.17M
37.58x13.15x27.92x0.53% 1,140B
38.98x6.55x18.43x2% 641B
37.5x8.41x17.39x2.4% 507B
21.33x5.19x12.91x2.53% 383B
102.5x5.75x24.67x2.42% 347B
21.61x5.64x13.85x2.84% 293B
22.44x4.53x12.94x1.95% 266B
28.21x7.23x12.94x2.27% 240B
-46.25x7.08x27.47x2.08% 197B
Average 26.32x 6.37x 17.15x 1.9% 401.39B
Weighted average by Cap. 35.01x 8.33x 20.42x 1.8%

Y-o-Y evolution of P/E

Valuation ratios - P/E - EUROAPI

Historical PBR trend

Valuation ratios - PBR - EUROAPI

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - EUROAPI

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - EUROAPI


Year-on-year evolution of the Yield

Valuation ratios - Yield - EUROAPI