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 74.51 - -
Change - -58.23% -49.55% -21.22% -65.53% - -
Enterprise Value (EV) 1 1,348 734.9 270.5 167.7 93.8 136.4 157.7
Change - -45.5% -63.2% -37.98% -44.08% 45.45% 15.62%
P/E -86.6x -2.84x -2.09x -1.02x -0.61x -1.49x -6.73x
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 0.12x 0.18x 0.2x
EV / EBITDA 11.2x 7.89x 5.37x 2.53x 1.94x 2.34x 2.34x
EV / EBIT 28.5x 44x -10.2x -2.26x -1.57x -5.87x -117x
EV / FCF -11x -5.75x 18.2x 3.35x -1.08x -7.18x -10.4x
FCF Yield -9.09% -17.4% 5.51% 29.8% -92.6% -13.9% -9.64%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.16 -2.02 -1.38 -2.23 -1.28 -0.5248 -0.116
Distribution rate - - - - - - -
Net sales 1 976.6 1,013 911.9 848.2 752.8 760.3 781.7
EBITDA 1 120 93.1 50.4 66.2 48.28 58.33 67.41
EBIT 1 47.3 16.7 -26.4 -74.3 -59.84 -23.25 -1.347
Net income 1 -15 -189.7 -130.6 -211.2 -121.6 -50.07 -10.94
Net Debt 1 46.3 191 -3.9 -48.4 19.28 61.91 83.22
Reference price 2 13.8500 5.7300 2.8800 2.2700 0.7800 0.7800 0.7800
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.($)
32.77x11.91x24.15x0.6% 1,027B
30.06x6.68x18.71x1.99% 651B
33.39x7.81x16.15x2.6% 467B
19.57x4.78x11.84x2.77% 350B
19.88x5.19x12.87x3.09% 268B
21.24x4.38x12.5x2.01% 257B
24.06x6.34x11.29x2.66% 205B
12.43x4.52x9.45x4.04% 190B
-45.64x6.64x25.94x2.18% 187B
Average 16.42x 6.47x 15.88x 2.44% 400.23B
Weighted average by Cap. 23.65x 7.72x 17.85x 1.99%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!