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 81.39 - -
Change - -58.23% -49.55% -21.22% -62.34% - -
Enterprise Value (EV) 1 1,348 734.9 270.5 167.7 100.7 143.3 164.6
Change - -45.5% -63.2% -37.98% -39.98% 42.34% 14.87%
P/E -86.6x -2.84x -2.09x -1.02x -0.67x -1.62x -7.35x
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 0.11x 0.11x 0.1x
EV / Revenue 1.38x 0.73x 0.3x 0.2x 0.13x 0.19x 0.21x
EV / EBITDA 11.2x 7.89x 5.37x 2.53x 2.09x 2.46x 2.44x
EV / EBIT 28.5x 44x -10.2x -2.26x -1.68x -6.16x -122x
EV / FCF -11x -5.75x 18.2x 3.35x -1.16x -7.54x -10.8x
FCF Yield -9.09% -17.4% 5.51% 29.8% -86.3% -13.3% -9.23%
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 0.8520 0.8520 0.8520
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.($)
32.41x11.77x23.88x0.61% 1,015B
29.62x6.59x18.45x2.02% 642B
33.52x7.76x16.03x2.62% 463B
19.65x4.78x11.85x2.77% 353B
19.69x5.14x12.76x3.13% 265B
21.05x4.32x12.35x2.04% 254B
24.13x6.36x11.33x2.64% 206B
12.48x4.54x9.49x4.03% 191B
-44.28x6.46x25.23x2.25% 182B
Average 16.47x 6.41x 15.71x 2.46% 396.69B
Weighted average by Cap. 23.59x 7.64x 17.62x 2.01%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!