Company Valuation: Option

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 39.9 41.88 16.75 20.34 17.95 10.7 -
Change - 4.96% -60% 21.43% -11.76% -40.4% -
Enterprise Value (EV) 39.9 41.88 16.75 20.34 17.95 10.7 10.7
Change - 4.96% -60% 21.43% -11.76% -40.4% 0%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 2.46x 1.98x 1.47x 1.62x 1.95x 0.68x 0.56x
EV / Revenue 0x 0x 0x 0x 0x 0.68x 0.56x
EV / EBITDA 0x - -0x 0x -0x 6.69x 4.86x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 16.23 21.11 11.41 12.55 9.227 15.7 19
EBITDA 1 2.496 - -2.505 0.096 -0.24 1.6 2.2
EBIT - - - - - - -
Net income - -2.093 - - - - -
Net Debt - - - - - - -
Reference price 2 23.500 21.000 8.400 10.200 9.000 4.220 4.220
Nbr of stocks (in thousands) 1,698 1,994 1,994 1,994 1,994 2,535 -
Announcement Date 4/29/22 6/26/23 5/28/24 4/25/25 4/29/26 - -
1EUR in Million2
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
2351.31x45.88x94x - 2,101B
33.33x6.63x27.46x0.18% 228B
15.21x2.77x7.01x2.49% 179B
10.83x2.47x6.64x4.37% 174B
15.66x2.49x8.23x2.7% 75.97B
16.21x1.48x5.02x3.15% 40.5B
19.44x5.36x9.78x4.88% 31.21B
8.57x0.29x1.17x7.65% 22.83B
12.84x3.24x7.3x7.19% 19.73B
Average 275.93x 7.85x 18.51x 4.08% 319.16B
Weighted average by Cap. 1,725.24x 34.58x 72.23x 2.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


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