Company Valuation: Swissnet AG

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2026 2027 2028
Market Cap 1 22.09 19.02 10.61 - -
Change - -13.89% - - -
Enterprise Value (EV) 1 22.09 25.89 25.01 24.41 22.91
Change - 17.21% - -2.4% -6.14%
P/E - - - - -
PBR - - - - -
PEG - - - - -
Capitalization / Revenue - 3.1x 0.48x 0.45x 0.43x
EV / Revenue - 4.21x 1.12x 1.03x 0.92x
EV / EBITDA - -49.9x 8.62x 6.42x 4.87x
EV / EBIT - -19.9x -10.9x -30.5x 28.6x
EV / FCF - -5.87x -35.7x 48.8x 15.3x
FCF Yield - -17% -2.8% 2.05% 6.55%
Dividend per Share 3 - - - - -
Rate of return - - - - -
EPS 3 - - - - -
Distribution rate - - - - -
Net sales 1 - 6.144 22.3 23.7 24.9
EBITDA 1 - -0.5192 2.9 3.8 4.7
EBIT 1 - -1.3 -2.3 -0.8 0.8
Net income 1 -3.662 -2.153 -2.8 -1.3 0.1
Net Debt 1 - 6.87 14.4 13.8 12.3
Reference price 3 10.600 5.600 1.340 1.340 1.340
Nbr of stocks (in thousands) 2,109 3,649 8,485 - -
Announcement Date 9/5/23 6/28/24 - - -
1EUR in Million2CHF in Million3
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 1.12x8.62x - 12.8M
21.86x3.6x12.56x3.04% 210B
22.46x4.73x11.6x0.74% 193B
-602.19x42.83x175.97x-.--% 124B
-134.17x18.64x102.49x-.--% 120B
14.77x1.61x8.44x3.25% 119B
13.47x2.43x9.22x6.1% 78.1B
19.46x5.19x12.74x2.88% 58.18B
-17.53x7.42x12.62x-.--% 49.43B
22.77x1.89x11.94x1.37% 44.75B
Average -71.01x 8.95x 36.62x 1.93% 99.64B
Weighted average by Cap. -78.25x 10.40x 42.84x 1.88%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 81D Stock
  4. Valuation Swissnet AG