Company Valuation: FIPP

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 23.07 15.8 16.15 13.38 16.26 13.03
Change - -31.5% 2.19% -17.14% 21.55% -19.86%
Enterprise Value (EV) 1 29.96 24.73 17.1 15.17 16.45 13.38
Change - -17.47% -30.83% -11.31% 8.46% -18.65%
P/E -3.1x -32x -6.3x -4.42x -4.03x 3.35x
PBR 0.62x 0.26x 0.31x 0.27x 0.36x 0.27x
PEG - 0.3x -0x -0.2x -0.1x -0x
Capitalization / Revenue 10.6x 7.52x 8.92x 7.3x 7.22x 16.8x
EV / Revenue 13.7x 11.8x 9.45x 8.28x 7.31x 17.3x
EV / EBITDA -9.48x -9.49x -5.56x -5.4x -19.4x -3.77x
EV / EBIT -9.37x -9.38x -5.56x -5.39x -5.7x -3.3x
EV / FCF -1.73x -2.29x 24.7x -8.74x 5.63x -2.47x
FCF Yield -57.7% -43.8% 4.05% -11.4% 17.8% -40.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0645 -0.004278 -0.0222 -0.0262 -0.035 0.0338
Distribution rate - - - - - -
Net sales 1 2.186 2.102 1.81 1.833 2.252 0.775
EBITDA 1 -3.162 -2.606 -3.074 -2.811 -0.846 -3.554
EBIT 1 -3.199 -2.636 -3.078 -2.813 -2.885 -4.054
Net income 1 -7.898 -0.524 -2.72 -3.211 -4.258 4.134
Net Debt 1 6.892 8.925 0.955 1.789 0.188 0.35
Reference price 2 0.2000 0.1370 0.1400 0.1160 0.1410 0.1130
Nbr of stocks (in thousands) 115,343 115,343 115,343 115,343 115,343 115,343
Announcement Date 31/05/21 29/04/22 26/04/24 26/04/24 01/05/25 30/04/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.68x4.94x13.3x3.23% 44.6B
8.45x1.48x7.55x4.18% 29.72B
19.91x4.14x16.91x1.25% 29.33B
5.58x0.6x1.23x9.03% 26.66B
14.34x3.11x14.91x2.45% 25.48B
9.07x2.34x7.2x3.85% 21.38B
14.8x6.76x18.15x1.45% 20.76B
Average 12.55x 3.34x 11.32x 3.63% 28.28B
Weighted average by Cap. 12.88x 3.39x 11.40x 3.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA