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 70.4 - -
Change - -58.23% -49.55% -21.22% -67.43% - -
Enterprise Value (EV) 1 1,348 734.9 270.5 167.7 125.6 175.2 204.6
Change - -45.5% -63.2% -37.98% -25.1% 39.47% 16.73%
P/E -86.6x -2.84x -2.09x -1.02x -0.56x -1.31x -4.69x
PBR 1.17x 0.59x 0.28x 0.27x 0.1x 0.11x 0.11x
PEG 7.8x -0x 0.1x -0x 0x 0x 0.1x
Capitalization / Revenue 1.33x 0.54x 0.3x 0.25x 0.09x 0.09x 0.09x
EV / Revenue 1.38x 0.73x 0.3x 0.2x 0.17x 0.23x 0.27x
EV / EBITDA 11.2x 7.89x 5.37x 2.53x 2.84x 3.29x 3.31x
EV / EBIT 28.5x 44x -10.2x -2.26x -1.96x -6.18x -29.6x
EV / FCF -11x -5.75x 18.2x 3.35x -0.75x -4.03x -7.49x
FCF Yield -9.09% -17.4% 5.51% 29.8% -134% -24.8% -13.3%
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 0.7370 0.7370 0.7370
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.($)
-0.57x0.17x2.86x-.--% 80.92M
33.68x12.2x24.79x0.59% 1,056B
30.25x6.73x18.83x1.97% 655B
33.7x7.87x16.27x2.61% 471B
19.34x4.71x11.68x2.82% 342B
20.6x5.35x13.29x2.98% 277B
21.11x4.38x12.46x2.02% 257B
26.41x6.87x12.24x2.41% 226B
-46.04x6.69x26.14x2.16% 189B
11.29x4.12x8.55x4.45% 170B
Average 14.98x 5.91x 14.71x 2.2% 364.3B
Weighted average by Cap. 24.21x 7.89x 18.18x 1.96%

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