Company Valuation: EUROAPI

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,302 543.9 274.4 216.1 121.5 - -
Change - -58.23% -49.55% -21.22% -43.8% - -
Enterprise Value (EV) 1 1,348 734.9 270.5 167.7 79.8 116.4 123.3
Change - -45.5% -63.2% -37.98% -52.43% 45.86% 5.96%
P/E -86.6x -2.84x -2.09x -1.02x -1.6x -3.02x 20.7x
PBR 1.17x 0.59x 0.28x 0.27x 0.17x 0.18x 0.17x
PEG 7.8x -0x 0.1x -0x 0x 0.1x -0x
Capitalization / Revenue 1.33x 0.54x 0.3x 0.25x 0.16x 0.16x 0.15x
EV / Revenue 1.38x 0.73x 0.3x 0.2x 0.1x 0.15x 0.15x
EV / EBITDA 11.2x 7.89x 5.37x 2.53x 1.36x 1.66x 1.47x
EV / EBIT 28.5x 44x -10.2x -2.26x -12.4x 70.4x 4.93x
EV / FCF -11x -5.75x 18.2x 3.35x 1.06x 3.88x 13.7x
FCF Yield -9.09% -17.4% 5.51% 29.8% 94% 25.8% 7.3%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.16 -2.02 -1.38 -2.23 -0.7966 -0.423 0.0618
Distribution rate - - - - - - -
Net sales 1 976.6 1,013 911.9 848.2 760.5 781.6 804.9
EBITDA 1 120 93.1 50.4 66.2 58.58 70.3 83.91
EBIT 1 47.3 16.7 -26.4 -74.3 -6.433 1.652 25.02
Net income 1 -15 -189.7 -130.6 -211.2 -75.7 -40.25 5.886
Net Debt 1 46.3 191 -3.9 -48.4 -41.66 -5.063 1.872
Reference price 2 13.850 5.730 2.880 2.270 1.278 1.278 1.278
Nbr of stocks (in thousands) 94,010 94,913 95,263 95,214 95,188 - -
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.($)
-1.6x0.11x1.37x-.--% 139M
34.43x12.54x25.95x0.57% 1,054B
27.51x6.31x17.15x2.07% 621B
30.73x7.36x15.07x2.77% 438B
17.67x4.38x10.82x3.03% 325B
21.42x5.5x13.31x2.87% 281B
21.07x4.44x12.4x1.98% 262B
14.26x5.33x10.96x3.5% 219B
23.64x6.27x11.07x2.8% 195B
-47.34x5.67x31.3x2.47% 163B
Average 14.18x 5.79x 14.94x 2.21% 355.64B
Weighted average by Cap. 23.64x 7.82x 18.21x 2%

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