Company Valuation: Lenzing AG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 2,198 3,239 1,455 1,373 1,139 867 867 -
Change - 47.34% -55.08% -5.64% -17.02% -23.9% 0% -
Enterprise Value (EV) 1 2,681 4,227 1,455 3,083 2,805 2,538 2,357 2,230
Change - 57.67% -65.58% 111.89% -9.02% -9.5% -7.13% -5.41%
P/E ratio 345x 29.3x -19.9x -1.78x -7.27x -5.78x -14.5x -74x
PBR 1.27x 1.56x - 0.95x 0.87x 0.92x 0.93x 0.92x
PEG - 0x 0x -0x 0.1x 1.31x 0.2x 0.9x
Capitalization / Revenue 1.35x 1.48x 0.57x 0.54x 0.43x 0.33x 0.32x 0.31x
EV / Revenue 1.64x 1.93x 0.57x 1.22x 1.05x 0.97x 0.88x 0.8x
EV / EBITDA 13x 11.6x 6.01x 10.2x 7.09x 5.73x 5x 4.51x
EV / EBIT 55.3x 21.1x 88.2x -6.47x 31.7x 31.1x 14.1x 11.6x
EV / FCF -4.33x -9.39x - -28.7x 16.8x 28.8x 10.7x 9.54x
FCF Yield -23.1% -10.7% - -3.49% 5.95% 3.47% 9.31% 10.5%
Dividend per Share 2 - 4.35 - - - - - 0.25
Rate of return - 3.57% - - - - - 1.11%
EPS 2 0.24 4.16 -2.75 -20.02 -4.06 -3.881 -1.55 -0.3034
Distribution rate - 105% - - - - - -82.4%
Net sales 1 1,633 2,195 2,566 2,521 2,664 2,618 2,686 2,774
EBITDA 1 206.9 362.9 241.9 303.3 395.4 443 471.8 494.4
EBIT 1 48.44 200.6 16.5 -476.4 88.5 81.73 167.5 192.4
Net income 1 6.277 110.3 -73.1 -649.4 -156.6 -149.9 -60 -11.87
Net Debt 1 482.5 987.9 - 1,710 1,666 1,671 1,490 1,363
Reference price 2 82.80 122.00 54.80 35.55 29.50 22.45 22.45 22.45
Nbr of stocks (in thousands) 26,550 26,550 26,550 38,618 38,618 38,618 38,618 -
Announcement Date 3/11/21 3/10/22 3/9/23 3/15/24 3/14/25 - - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-5.75x0.97x5.72x-.--% 997M
41.14x2.83x16.53x0.91% 11.26B
28.53x - - 1.44% 8.51B
25.58x0.94x11.14x0.72% 7.44B
103.75x - - - 2.07B
91.2x - - - 1.63B
40.6x0.39x5.58x0.41% 1.13B
Average 46.44x 1.28x 9.74x 0.7% 4.72B
Weighted average by Cap. 39.36x 1.93x 13.50x 0.97%

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

SPRING SALE - 40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW