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 16.31 - -
Change - 121.83% 1,597.48% 75.88% 40.15% - -
Enterprise Value (EV) 1 0.1758 0.3899 4.648 7.076 8.883 5.393 1.723
Change - 121.83% 1,092.19% 52.23% 25.54% -39.29% -68.05%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue - 0.02x 0.21x 0.24x 0.17x 0.14x 0.14x
EV / Revenue - 0.02x 0.15x 0.15x 0.1x 0.05x 0.01x
EV / EBITDA - - 3.18x 5.68x 2.99x 1.22x 0.33x
EV / EBIT - - 4.46x 6.63x 3.64x 1.38x 0.37x
EV / FCF - - 5.51x 3.5x 3.1x 1.55x 0.47x
FCF Yield - - 18.1% 28.5% 32.3% 64.7% 213%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 - 19.78 31.37 47.91 93.37 113.8 118
EBITDA 1 - - 1.461 1.246 2.97 4.41 5.15
EBIT 1 - - 1.042 1.067 2.44 3.92 4.69
Net income 1 -1.51 -2.4 1.402 1.724 1.66 2.86 3.5
Net Debt 1 - - -1.97 -4.564 -7.43 -10.92 -14.59
Reference price 2 14.6000 0.5588 0.1140 0.2005 0.2810 0.2810 0.2810
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.($)
- 0.1x3.17x - 19.52M
5.37x1.86x3.11x0.88% 1,208B
27.32x5.44x20.73x0.33% 1.32B
10.81x0.34x8.47x4.52% 939M
19.9x4.08x15.09x - 827M
16.04x0.86x8.06x-.--% 140M
Average 15.89x 2.11x 9.77x 1.43% 201.9B
Weighted average by Cap. 5.41x 1.87x 3.14x 0.88%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA