Company Valuation: Distribuidora Internacional de Alimentación, S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 923.2 737.1 684.9 888 2,128 2,294 - -
Change - -20.16% -7.08% 29.66% 139.59% 7.8% - -
Enterprise Value (EV) 1 1,858 1,810 1,518 1,541 2,724 2,867 2,776 2,649
Change - -2.59% -16.13% 1.5% 76.84% 5.23% -3.17% -4.56%
P/E -3.98x -5.96x - -15.3x 16.5x 26.4x 18.7x 15.4x
PBR 9.94x - - - 17x 10.4x 6.83x 4.99x
PEG - 0.1x - - -0x -0.8x 0.5x 0.7x
Capitalization / Revenue 0.14x 0.11x 0.12x 0.15x 0.37x 0.37x 0.36x 0.34x
EV / Revenue 0.28x 0.28x 0.27x 0.26x 0.48x 0.47x 0.43x 0.39x
EV / EBITDA 6.21x 5.2x 5.91x 4.82x 5.95x 5.5x 4.74x 4.17x
EV / EBIT -10.6x -14x -11.7x -406x 18.2x 14.3x 11.1x 9.29x
EV / FCF 10.8x 9.01x - 3.82x 8.05x 15.4x 8.05x 6.61x
FCF Yield 9.27% 11.1% - 26.2% 12.4% 6.49% 12.4% 15.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -4 -2.13 - -1 2.222 1.496 2.113 2.561
Distribution rate - - - - - - - -
Net sales 1 6,648 6,524 5,720 5,899 5,715 6,143 6,452 6,767
EBITDA 1 299 347.9 256.9 319.6 457.8 520.8 586.2 635.7
EBIT 1 -176 -129.1 -129.4 -3.791 149.4 200.9 249.8 285.2
Net income 1 -257.3 -123.8 -30.24 -78.74 129 83.4 118.6 142.8
Net Debt 1 934.6 1,073 832.9 652.5 596.5 573 482 355.4
Reference price 2 15.90 12.70 11.80 15.30 36.65 39.55 39.55 39.55
Nbr of stocks (in thousands) 58,065 58,038 58,042 58,042 58,055 57,995 - -
Announcement Date 01/03/22 23/02/23 29/02/24 28/02/25 26/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
26.43x0.47x5.5x-.--% 2.67B
37.2x1.2x18.33x0.93% 850B
24.44x1.17x10.2x0.97% 52.72B
15.6x0.54x7.87x3.3% 40.06B
15.9x0.62x11.61x2.77% 38.35B
11.6x0.34x6.17x2.54% 35.92B
27.54x0.85x9.84x2.68% 35.43B
11.8x0.46x5.8x3.99% 32.15B
20.77x0.77x6.41x1.25% 27.28B
54.13x0.57x9.61x1.04% 24.99B
Average 24.54x 0.70x 9.13x 1.95% 113.96B
Weighted average by Cap. 33.27x 1.07x 15.85x 1.28%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. DIA Stock
  4. Valuation Distribuidora Internacional de Alimentación, S.A.