Company Valuation: StreamWIDE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 102.2 48.62 58.39 84.38 193.2 231.4 - -
Change - -52.44% 20.1% 44.51% 128.95% 19.8% - -
Enterprise Value (EV) 1 97.78 43.1 51.94 77.51 184.3 217.3 211 201.8
Change - -55.92% 20.53% 49.22% 137.7% 17.95% -2.9% -4.36%
P/E 24.4x 14.2x 14x 17.9x 31x 42.6x 28.3x 27.3x
PBR - - - - - - - -
PEG - -0.9x 0.5x 1x 0.9x -2.9x 0.6x 6.87x
Capitalization / Revenue 6.11x 2.76x 2.99x 4.02x 7.35x 8.27x 6.45x 5.48x
EV / Revenue 5.85x 2.45x 2.66x 3.69x 7.01x 7.76x 5.88x 4.78x
EV / EBITDA - 4.43x 4.54x 6.66x 11.7x 13.3x 9.73x 7.85x
EV / EBIT 19.9x 9.83x 9.23x 14.2x 23.6x 32x 20.7x 16.4x
EV / FCF 107x 19.3x 6.44x 41.1x 35.3x 31x 16.2x 13.9x
FCF Yield 0.93% 5.18% 15.5% 2.44% 2.83% 3.22% 6.16% 7.18%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.39 1.16 1.49 1.75 2.35 2.01 3.02 3.14
Distribution rate - - - - - - - -
Net sales 1 16.72 17.61 19.5 21 26.29 28 35.9 42.2
EBITDA 1 - 9.723 11.44 11.65 15.74 16.3 21.7 25.7
EBIT 1 4.91 4.382 5.626 5.452 7.805 6.8 10.2 12.3
Net income 1 4.097 3.399 4.174 4.492 6.26 5.1 7.7 8
Net Debt 1 -4.457 -5.52 -6.443 -6.861 -8.929 -14.1 -20.4 -29.6
Reference price 2 33.90 16.50 20.90 31.40 72.80 85.60 85.60 85.60
Nbr of stocks (in thousands) 3,016 2,946 2,794 2,687 2,654 2,704 - -
Announcement Date 3/21/22 3/20/23 3/18/24 3/17/25 3/24/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
42.59x7.76x13.33x - 267M
21.17x13.53x16.12x-.--% 111B
14.13x3.84x8.02x-.--% 102B
26.54x5.47x13.21x-.--% 47.34B
33.28x4.15x12.39x-.--% 45.95B
15.28x5.54x14.17x0.94% 37.97B
14.91x5.78x11.81x-.--% 14.4B
21.25x2.16x12.5x-.--% 11.87B
26.77x - - 3.63% 10.62B
63.28x3.89x15.91x-.--% 8.21B
Average 27.92x 5.79x 13.05x 0.51% 39B
Weighted average by Cap. 21.65x 7.11x 12.64x 0.19%

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!