|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.75 EUR | +0.46% |
|
-0.68% | +35.94% |
| Jul. 04 | French and Benelux stocks-Factors to watch on Friday | RE |
| Jul. 03 | Waga Energy Secures 19-Year Term CAD 25 Million Loan to Refinance 3 RNG Production Units in Canada | CI |
Company Valuation: Waga Energy
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 559 | 583.6 | 520.9 | 395.1 | 539.3 | - | - |
| Change | - | 4.4% | -10.74% | -24.16% | 36.49% | - | - |
| Enterprise Value (EV) 1 | 474.3 | 544.5 | 543 | 441.9 | 804 | 1,060 | 539.3 |
| Change | - | 14.81% | -0.28% | -18.62% | 81.94% | 31.85% | -49.13% |
| P/E ratio | -54.1x | -57x | -32.6x | -21.6x | -16x | -23.6x | - |
| PBR | 4.82x | 5.35x | 5.48x | 3.02x | 6.16x | 9.02x | - |
| PEG | 0.6x | 13.13x | -0.6x | 4.21x | -0.2x | 0.7x | - |
| Capitalization / Revenue | 45.6x | 30.4x | 15.6x | 7.1x | 6.91x | 3.36x | 1.95x |
| EV / Revenue | 38.7x | 28.4x | 16.3x | 7.94x | 10.3x | 6.6x | 1.95x |
| EV / EBITDA | -409x | -101x | -113x | -171x | -235x | 50.3x | 8.99x |
| EV / EBIT | -159x | -66.4x | -38.5x | -33.7x | -39.4x | -162x | 35.2x |
| EV / FCF | -33.8x | -11.3x | -8.75x | -6.21x | -4.3x | -5.14x | -2.25x |
| FCF Yield | -2.95% | -8.88% | -11.4% | -16.1% | -23.3% | -19.5% | -44.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 2 | -0.5227 | -0.5 | -0.78 | -0.74 | -1.358 | -0.9205 | - |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | 12.26 | 19.2 | 33.3 | 55.66 | 78 | 160.7 | 276.5 |
| EBITDA 1 | -1.16 | -5.4 | -4.8 | -2.578 | -3.416 | 21.07 | 60 |
| EBIT 1 | -2.98 | -8.2 | -14.1 | -13.1 | -20.39 | -6.549 | 15.3 |
| Net income 1 | -8.06 | -10.1 | -16 | -17.58 | -33.22 | -22.92 | -21.2 |
| Net Debt 1 | -84.71 | -39.05 | 22.1 | 46.83 | 264.8 | 520.8 | - |
| Reference price 2 | 28.30 | 28.50 | 25.45 | 16.00 | 21.75 | 21.75 | 21.75 |
| Nbr of stocks (in thousands) | 19,752 | 20,476 | 20,468 | 24,693 | 24,794 | - | - |
| Announcement Date | 4/29/22 | 4/26/23 | 4/29/24 | 4/28/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| -16.01x | 10.31x | -235.4x | -.--% | 629M | ||
| 44.05x | 8.46x | 18.33x | 0.77% | 187M | ||
| -8.93x | 1.09x | -611.11x | - | 101M | ||
| Average | 6.37x | 6.62x | -276.06x | 0.39% | 305.6M | |
| Weighted average by Cap. | -2.97x | 8.91x | -225.02x | 0.18% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- WAGA Stock
- Valuation Waga Energy
Select your edition
All financial news and data tailored to specific country editions
