Company Valuation: Borgosesia S.p.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 25.86 25 33.78 33.12 27.49 34.17 34.17 -
Change - -3.3% 35.11% -1.98% -17% 24.31% 0% -
Enterprise Value (EV) 1 -0.0631 25 93.37 122.9 143.4 178.1 102.7 84.45
Change - 39,714.75% 273.4% 31.62% 16.68% 24.18% -17.28% -17.77%
P/E 5.12x - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 3.01x - 1.34x 2.52x 2.31x 1.52x 1.24x 1.07x
EV / Revenue -0.01x - 3.7x 9.36x 12.1x 10.2x 3.73x 2.66x
EV / EBITDA -0.01x - 7.6x 10.2x 11x 14.6x 6.85x 4.44x
EV / EBIT -0.01x - 8.02x 11.1x 11.6x 15.5x 6.96x 4.49x
EV / FCF - - 14.8x -9.03x -9.66x -8.28x 3.27x 3.16x
FCF Yield - - 6.77% -11.1% -10.3% -12.1% 30.6% 31.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.13 - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 8.58 - 25.21 13.14 11.89 17.52 27.55 31.8
EBITDA 1 6.745 - 12.28 12.04 12.99 12.2 15 19
EBIT 1 6.409 - 11.64 11.05 12.33 11.48 14.75 18.8
Net income 1 5.036 7.868 8.157 5.638 4.041 3.231 5.2 9.3
Net Debt 1 -25.92 - 59.58 89.78 115.9 151.3 68.53 50.28
Reference price 2 0.6650 0.6220 0.7080 0.6940 0.5760 0.7160 0.7160 0.7160
Nbr of stocks (in thousands) 38,150 40,200 47,718 47,718 47,718 47,718 47,718 -
Announcement Date 28/04/21 30/03/22 29/03/23 30/04/24 23/04/25 28/04/26 - -
1EUR in Million2
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 5.01x9.93x - 39.18M
20.77x7.24x13.81x4.12% 99.96B
26.49x - - 0.79% 88.7B
21.15x5.96x16.58x4.38% 27.92B
11.38x4.66x9.13x5.42% 21.19B
16.63x1.81x6.49x4% 16.77B
13.15x3.83x11.52x3.5% 14.29B
14.77x9.46x - 9.9% 13.93B
32.9x19.33x26.99x - 11.92B
Average 19.66x 7.16x 13.49x 4.59% 32.75B
Weighted average by Cap. 21.46x 6.97x 13.70x 3.45%

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. BO Stock
  4. Valuation Borgosesia S.p.A.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!