Valuation EUROAPI OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 19:11:11 27/04/2026 BST			5-day change	1st Jan Change
1.550 ^USD	-.--%		-.--%	-41.06%

06-04	Euroapi S.A. - Shareholder/Analyst Call
05-14	Airbus, Bastide, Euroapi, Invibes Advertising, Vinci... stocks to watch today in Paris

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,302	543.9	274.4	216.1	120.5	-	-
Change	-	-58.23%	-49.55%	-21.22%	-44.24%	-	-
Enterprise Value (EV) ¹	1,348	734.9	270.5	167.7	78.85	115.4	122.4
Change	-	-45.5%	-63.2%	-37.98%	-52.99%	46.42%	6.01%
P/E Ratio	-86.6x	-2.84x	-2.09x	-1.02x	-1.59x	-3.44x	10.4x
PBR	1.17x	0.59x	0.28x	0.27x	0.17x	0.18x	0.17x
PEG	7.8x	-0x	0.1x	-0x	0x	0.1x	-0x
Capitalization / Revenue	1.33x	0.54x	0.3x	0.25x	0.16x	0.15x	0.14x
EV / Revenue	1.38x	0.73x	0.3x	0.2x	0.1x	0.14x	0.15x
EV / EBITDA	11.2x	7.89x	5.37x	2.53x	1.35x	1.37x	1.2x
EV / EBIT	28.5x	44x	-10.2x	-2.26x	-12.3x	5.65x	2.66x
EV / FCF	-11x	-5.75x	18.2x	3.35x	1.05x	3.85x	13.6x
FCF Yield	-9.09%	-17.4%	5.51%	29.8%	95.1%	26%	7.35%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.16	-2.02	-1.38	-2.23	-0.7966	-0.3684	0.1213
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	976.6	1,013	911.9	848.2	760.5	804.5	837
EBITDA ¹	120	93.1	50.4	66.2	58.58	84.48	102.3
EBIT ¹	47.3	16.7	-26.4	-74.3	-6.433	20.43	46.01
Net income ¹	-15	-189.7	-130.6	-211.2	-75.7	-40.25	11.41
Net Debt ¹	46.3	191	-3.9	-48.4	-41.66	-5.063	1.872
Reference price ²	13.850	5.730	2.880	2.270	1.266	1.266	1.266
Nbr of stocks (in thousands)	94,010	94,913	95,263	95,214	95,188	-	-
Announcement Date	08/03/23	28/02/24	03/03/25	03/03/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ELI LILLY AND COMPANY	33.15x	12.05x	24.81x	0.6%	1,010B
JOHNSON & JOHNSON	25.74x	5.93x	16.13x	2.22%	580B
ABBVIE INC.	27.88x	6.79x	13.86x	3.01%	402B
ROCHE HOLDING AG	17.71x	4.37x	10.73x	3.04%	330B
MERCK & CO., INC.	53.11x	4.94x	20.09x	2.81%	294B
ASTRAZENECA PLC	22.78x	4.74x	13.47x	1.85%	280B
NOVARTIS AG	21.24x	5.49x	13.32x	2.92%	281B
NOVO NORDISK A/S	12.7x	4.76x	9.73x	3.95%	197B
AMGEN INC.	23.09x	6.16x	10.76x	2.84%	192B
Average	26.38x	6.14x	14.77x	2.58%	396.34B
Weighted average by Cap.	28.14x	7.35x	17.09x	2.13%