Valuation Samara Asset Group plc

Equities

Real-time Estimate Tradegate Other stock markets 03:04:27 2024-09-09 am EDT			5-day change	1st Jan Change
2.080 ^EUR	+0.97%		-3.81%	+45.32%

Aug. 20	GenLayer announced that it has received $7.5 million in funding from a group of investors	CI
Aug. 20	YeagerAI LLC announced that it has received $7.5 million in funding from a group of investors	CI

Fiscal Period: December	2020	2021	2022	2023
Capitalization ¹	218.6	436.9	143.3	73.99
Change	-	99.89%	-67.2%	-48.38%
Enterprise Value (EV) ¹	237.2	444.2	147.3	86.46
Change	-	87.27%	-66.84%	-41.31%
P/E ratio	21.3x	-	-20.7x	-
PBR	0.7x	-	0.78x	-
PEG	0x	-	-	-
Capitalization / Revenue	85.9x	33.1x	1,598x	20.5x
EV / Revenue	93.2x	33.7x	1,642x	24x
EV / EBITDA	-691x	1,468x	-29x	-9.18x
EV / EBIT	-689x	1,474x	-29x	-9.18x
EV / FCF	-657,867,804x	33,221,505x	-6,969,482x	-4,646,485x
FCF Yield	-0%	0%	-0%	-0%
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	0.1877	-	-0.121	-
Distribution rate	-	-	-	-
Net sales ¹	2.545	13.2	0.0897	3.61
EBITDA ¹	-0.3433	0.3026	-5.081	-9.415
EBIT ¹	-0.3445	0.3014	-5.083	-9.417
Net income ¹	10.26	-0.2919	-6.474	-6.559
Net Debt ¹	18.6	7.252	3.972	12.47
Reference price ²	4.000	7.650	2.510	1.390
Nbr of stocks (in thousands)	54,650	57,118	57,105	53,229
Announcement Date	5/20/21	6/28/23	6/28/23	6/30/24

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BLACKROCK, INC.	21.07x	6.37x	15.73x	+2.36%	128B
UBS GROUP AG	21.5x	-	-	+2.82%	92.4B
BANK OF NEW YORK MELLON CORPORATION (THE)	11.98x	5.44x	-	+2.68%	49.01B
AMERIPRISE FINANCIAL, INC.	12.13x	1.99x	6.07x	+1.35%	42.24B
3I GROUP PLC	6.59x	5.96x	5.87x	+2.22%	39B
STATE STREET CORPORATION	10.61x	5.04x	-	+3.49%	24.87B
T. ROWE PRICE GROUP, INC.	10.99x	2.8x	7.13x	+4.87%	22.64B
Average	13.55x	4.60x	8.70x	+2.83%	56.94B
Weighted average by Cap.	16.46x	5.19x	11.48x	+2.60%