Valuation MINT

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-24 am EDT			5-day change	1st Jan Change
5.160 ^EUR	-1.53%		-2.27%	-3.73%

25-10-20	MINT Société anonyme Reports Earnings Results for the Half Year Ended June 30, 2025	CI
25-09-15	EchoStar Corporation : From Pay-TV Decline to 5G Growth

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	55.67	28.96	17.27	21.12	20.44	30.75	30.75	-
Change	-	-47.98%	-40.35%	22.29%	-3.22%	50.44%	0%	-
Enterprise Value (EV) ¹	33.64	13.44	17.27	-16.38	-8.549	0.6142	30.75	30.75
Change	-	-60.04%	28.49%	-194.84%	47.81%	107.18%	4,907.21%	0%
P/E	28.1x	-12.6x	4.37x	1.28x	48x	6.29x	19.1x	13.2x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0x	0x	-0.5x	0x	-0.3x	0.3x
Capitalization / Revenue	0.87x	0.27x	0.11x	0.24x	0.28x	0.36x	0.32x	0.31x
EV / Revenue	0.52x	0.13x	0.11x	-0.19x	-0.12x	0.01x	0.32x	0.31x
EV / EBITDA	11.6x	-12.2x	2.26x	-0.81x	-1.54x	0.12x	-	-
EV / EBIT	13.5x	-6.72x	2.63x	-0.86x	-2.02x	0.24x	26.7x	14.9x
EV / FCF	-	-	-	-	-	0.37x	17.7x	13.7x
FCF Yield	-	-	-	-	-	274%	5.66%	7.32%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.35	-0.39	0.67	2.8	0.0715	0.82	0.27	0.39
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	64.2	107	157	86.87	72.22	84.87	95.64	100.2
EBITDA ¹	2.9	-1.1	7.654	20.2	5.556	5.05	-	-
EBIT ¹	2.5	-2	6.569	19.1	4.227	2.53	1.15	2.07
Net income ¹	2	-2.3	3.96	16.53	0.426	4.87	1.6	2.34
Net Debt ¹	-22.03	-15.51	-	-37.5	-28.99	-30.14	-	-
Reference price ²	9.820	4.930	2.930	3.580	3.430	5.160	5.160	5.160
Nbr of stocks (in thousands)	5,669	5,873	5,895	5,900	5,960	5,960	5,960	-
Announcement Date	4/22/21	4/29/22	4/18/23	4/23/24	4/22/25	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MINT	6.29x	0.01x	0.12x	-	35.02M
ORANGE POLSKA S.A.	18.15x	1.92x	7x	4.44%	5.04B
MOBILEZONE HOLDING AG	16.69x	2.24x	13.76x	6.12%	776M
CHIEF TELECOM INC.	19.2x	5.89x	12.23x	4.81%	775M
Average	15.08x	2.51x	8.28x	5.12%	1.66B
Weighted average by Cap.	18.04x	2.41x	8.37x	4.68%