Company Valuation: Archos SA

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 0.1758 0.3899 6.618 11.64 13.99 - -
Change - 121.83% 1,597.48% 75.88% 20.2% - -
Enterprise Value (EV) 1 0.1758 0.3899 4.648 7.076 7.421 5.001 1.841
Change - 121.83% 1,092.19% 52.23% 4.88% -32.61% -63.19%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue - 0.02x 0.21x 0.24x 0.15x 0.14x 0.14x
EV / Revenue - 0.02x 0.15x 0.15x 0.08x 0.05x 0.02x
EV / EBITDA - - 3.18x 5.68x 2.39x 1.24x 0.37x
EV / EBIT - - 4.46x 6.63x 2.9x 1.41x 0.41x
EV / FCF - - 5.51x 3.5x 3.89x 2.12x 0.61x
FCF Yield - - 18.1% 28.5% 25.7% 47.2% 165%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 - 19.78 31.37 47.91 92.07 97.33 101.4
EBITDA 1 - - 1.461 1.246 3.1 4.04 5
EBIT 1 - - 1.042 1.067 2.56 3.55 4.54
Net income 1 -1.51 -2.4 1.402 1.724 1.75 2.57 3.38
Net Debt 1 - - -1.97 -4.564 -6.57 -8.99 -12.15
Reference price 2 14.6000 0.5588 0.1140 0.2005 0.2410 0.2410 0.2410
Nbr of stocks (in thousands) 12 698 58,053 58,053 58,053 - -
Announcement Date 23/03/23 18/03/24 01/04/25 31/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.83x2.02x3.47x0.59% 1,173B
23.9x4.7x18.46x0.38% 1.19B
19.39x0.39x9.52x3.08% 1.09B
14.76x3.29x12.19x - 557M
11.39x1.01x7.17x-.--% 187M
Average 15.05x 2.28x 10.16x 1.01% 235.24B
Weighted average by Cap. 5.87x 2.02x 3.49x 0.59%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA