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 76.14 - -
Change - -58.23% -49.55% -21.22% -64.77% - -
Enterprise Value (EV) 1 1,348 734.9 270.5 167.7 131.4 181 210.3
Change - -45.5% -63.2% -37.98% -21.68% 37.75% 16.2%
P/E -86.6x -2.84x -2.09x -1.02x -0.61x -1.42x -5.07x
PBR 1.17x 0.59x 0.28x 0.27x 0.11x 0.12x 0.12x
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 0.27x
EV / EBITDA 11.2x 7.89x 5.37x 2.53x 2.97x 3.4x 3.4x
EV / EBIT 28.5x 44x -10.2x -2.26x -2.05x -6.39x -30.4x
EV / FCF -11x -5.75x 18.2x 3.35x -0.78x -4.16x -7.7x
FCF Yield -9.09% -17.4% 5.51% 29.8% -128% -24% -13%
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 0.7970 0.7970 0.7970
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.($)
-0.61x0.18x2.97x-.--% 84.89M
39.62x13.42x28.51x0.5% 1,206B
40.43x6.79x19.09x1.93% 665B
37.45x8.51x17.57x2.38% 515B
20.98x5.12x12.74x2.57% 381B
97.18x5.95x25.33x2.32% 362B
23.18x5.95x14.36x2.69% 307B
24.46x4.89x13.77x1.79% 289B
23.66x7.32x13.53x2.19% 249B
-39.95x7.29x45.82x1.98% 207B
Average 26.64x 6.54x 19.37x 1.83% 417.98B
Weighted average by Cap. 35.62x 8.55x 21.86x 1.73%

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