Financials Eagle Football Group

Equities

EFG

FR0010428771

Leisure & Recreation

Market Closed - Euronext Paris Other stock markets 11:19:13 2024-04-26 am EDT			5-day change	1st Jan Change
2.07 ^EUR	-0.96%		-1.43%	+4.02%

Mar. 18	OL Groupe: sale of Seattle Reign FC for $58 million	CF
Mar. 18	Seattle Sounders LLC and The Carlyle Group Inc. (NasdaqGS:CG) entered into an an agreement to acquire an unknown stake in Reign FC, LLC from Olympique Lyonnais Groupe SA.	CI

Valuation

Fiscal Period: Junio	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	190.3	131.1	125.7	159.1	504.5	360	-	-
Enterprise Value (EV) ¹	400.6	460.7	472.1	570.8	972.5	894	956	987
P/E ratio	30 x	-3.62 x	-1.21 x	-3.07 x	-2.72 x	-9.41 x	-3.57 x	-11.5 x
Yield	-	-	-	-	-	-	-	-
Capitalization / Revenue	0.62 x	0.48 x	0.71 x	0.63 x	1.74 x	1 x	1.29 x	0.97 x
EV / Revenue	1.3 x	1.7 x	2.66 x	2.26 x	3.36 x	2.49 x	3.44 x	2.65 x
EV / EBITDA	5.21 x	10 x	-13.9 x	35.9 x	-540 x	16.6 x	-86.9 x	16.4 x
EV / FCF	-111 x	-8.98 x	-4.67 x	-4.66 x	-5.72 x	-8.13 x	-15.4 x	-31.8 x
FCF Yield	-0.9%	-11.1%	-21.4%	-21.5%	-17.5%	-12.3%	-6.49%	-3.14%
Price to Book	0.73 x	0.57 x	1.06 x	2.1 x	2.7 x	14.8 x	-4.7 x	-3.34 x
Nbr of stocks (in thousands)	57,662	57,499	56,378	56,406	169,876	173,907	-	-
Reference price ²	3.300	2.280	2.230	2.820	2.970	2.070	2.070	2.070
Announcement Date	10/9/19	10/6/20	10/28/21	10/14/22	10/25/23	-	-	-

¹EUR in Million²EUR

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Junio	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	309	271.6	177.4	252.6	289.7	359	278	373
EBITDA ¹	76.9	45.9	-33.9	15.9	-1.8	54	-11	60
EBIT ¹	22.2	-18.4	-95.8	-41.1	-76.3	-4	-65	8
Operating Margin	7.18%	-6.77%	-54%	-16.27%	-26.34%	-1.11%	-23.38%	2.14%
Earnings before Tax (EBT) ¹	-	-36.3	-109.2	-56.8	-99.1	-40	-103	-32
Net income ¹	6.2	-36.5	-107	-55	-97.8	-39	-102	-32
Net margin	2.01%	-13.44%	-60.32%	-21.77%	-33.76%	-10.86%	-36.69%	-8.58%
EPS ²	0.1100	-0.6300	-1.850	-0.9200	-1.090	-0.2200	-0.5800	-0.1800
Free Cash Flow ¹	-3.595	-51.33	-101	-122.6	-170	-110	-62	-31
FCF margin	-1.16%	-18.9%	-56.93%	-48.53%	-58.67%	-30.64%	-22.3%	-8.31%
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Announcement Date	10/9/19	10/6/20	10/28/21	10/14/22	10/25/23	-	-	-

¹EUR in Million²EUR

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Junio	2020 S1	2021 S1	2022 S1	2023 S1	2023 S2
Net sales ¹	197.2	-	75	134.8	154.9
EBITDA	-	-	-	-	-
EBIT ¹	-	-	-40.4	-	-24.5
Operating Margin	-	-	-53.87%	-	-15.82%
Earnings before Tax (EBT)	-	-49.9	-	-	-
Net income	-	-50.6	-	-60.2	-
Net margin	-	-	-	-44.66%	-
EPS	-	-	-	-	-
Dividend per Share	-	-	-	-	-
Announcement Date	2/11/20	2/16/21	2/16/23	2/15/23	10/25/23

¹EUR in Million

Estimates

Balance Sheet Analysis

Fiscal Period: Junio	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	210	330	346	412	468	534	596	627
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	2.735 x	7.181 x	-10.22 x	25.89 x	-260 x	9.889 x	-54.18 x	10.45 x
Free Cash Flow ¹	-3.6	-51.3	-101	-123	-170	-110	-62	-31
ROE (net income / shareholders' equity)	2.37%	-14.9%	-62%	-55.7%	-	-	-	-
ROA (Net income/ Total Assets)	-	-	-	-	-	-	-	-
Assets ¹	-	-	-	-	-	-	-	-
Book Value Per Share ²	4.550	3.980	2.100	1.340	1.100	0.1400	-0.4400	-0.6200
Cash Flow per Share ²	-	-0.7500	-0.2800	-0.9200	-1.250	-0.4800	-0.6600	-0.3800
Capex ¹	-	66.9	84.9	68.6	56.8	96.3	6	6
Capex / Sales	-	24.64%	47.87%	27.17%	19.6%	26.82%	2.16%	1.61%
Announcement Date	10/9/19	10/6/20	10/28/21	10/14/22	10/25/23	-	-	-

¹EUR in Million²EUR

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Eagle Football Group

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

HOLD

Number of Analysts

Last Close Price

2.07 EUR

Average target price

2 EUR

Spread / Average Target

-3.38%

Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Professional Sports Venues

	1st Jan change	Capi.
EAGLE FOOTBALL GROUP	+4.02%	384M
ATLANTA BRAVES HOLDINGS, INC.	-3.51%	2.4B
CHINA SPORTS INDUSTRY GROUP CO., LTD.	+10.67%	1.14B
SPEEDWAY MOTORSPORTS, LLC	+21.57%	808M
JUVENTUS FOOTBALL CLUB S.P.A.	-32.91%	693M
BESIKTAS FUTBOL YATIRIMLARI SANAYI VE TICARET	+36.96%	434M
BORUSSIA DORTMUND GMBH	+2.92%	437M
ZO FUTURE GROUP	+42.34%	329M
GALATASARAY SPORTIF SINAI VE TICARI YATIRIMLAR	+51.59%	318M
CLUB BRUGGE NV	-.--%	274M

Professional Sports Venues