Valuation Inwit S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 16:45:00 11/02/2026 GMT			5-day change	1st Jan Change
8.230 ^EUR	0.00%		+5.51%	+4.38%

02-10	DIARY - Italy to March 31	RE
02-05	Sell-off Hits Stock Markets; Stellantis Ends at the Bottom	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	9,535	10,252	9,037	10,849	9,145	7,437	7,437	-
Change	-	7.52%	-11.85%	20.06%	-15.71%	-18.69%	0%	-
Enterprise Value (EV) ¹	13,246	14,305	13,116	15,056	13,662	12,246	12,415	12,578
Change	-	7.99%	-8.31%	14.8%	-9.26%	-10.37%	1.39%	1.31%
P/E ratio	55.2x	53.7x	30.8x	32.3x	26x	19.8x	18.2x	19.2x
PBR	1.89x	2.29x	2.02x	2.5x	2.24x	2.02x	2.09x	2.22x
PEG	-	5.1x	0.6x	2x	4.2x	1.9x	2.12x	-3.77x
Capitalization / Revenue	14.4x	13.1x	10.6x	11.3x	8.83x	6.88x	6.55x	6.25x
EV / Revenue	20x	18.2x	15.4x	15.7x	13.2x	11.3x	10.9x	10.6x
EV / EBITDA	21.7x	20x	16.8x	17.1x	14.4x	12.4x	12x	11.6x
EV / EBIT	44.5x	40.3x	31.4x	29.6x	24.4x	20.7x	19.2x	18x
EV / FCF	33.3x	39x	26.7x	24.6x	22x	19.6x	18.7x	21x
FCF Yield	3%	2.56%	3.75%	4.06%	4.55%	5.11%	5.33%	4.77%
Dividend per Share ²	0.3	0.3225	0.3472	0.48	0.52	0.5613	0.5934	0.6291
Rate of return	3.02%	3.02%	3.69%	4.19%	5.3%	6.82%	7.21%	7.64%
EPS ²	0.18	0.199	0.306	0.355	0.377	0.4158	0.4516	0.4286
Distribution rate	167%	162%	113%	135%	138%	135%	131%	147%
Net sales ¹	663.4	785.1	853	960.3	1,036	1,081	1,135	1,190
EBITDA ¹	610.5	714.9	781.4	878.6	946.7	987	1,038	1,088
EBIT ¹	297.4	354.7	417.7	508.1	558.9	590.9	646.9	697.2
Net income ¹	156.7	191.4	293.3	339.5	353.8	383.4	413.3	392.7
Net Debt ¹	3,712	4,053	4,079	4,207	4,517	4,809	4,979	5,142
Reference price ²	9.930	10.680	9.414	11.450	9.815	8.230	8.230	8.230
Nbr of stocks (in thousands)	960,200	959,913	959,906	947,551	931,774	903,589	903,589	-
Announcement Date	04/03/21	24/02/22	03/03/23	07/03/24	05/03/25	-	-	-

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.($)
INWIT S.P.A.	19.78x	11.33x	12.4x	6.82%	8.84B
INDUS TOWERS LIMITED	16.75x	4.19x	7.67x	4.21%	13.37B
STATE GRID INFORMATION & COMMUNICATION CO., LTD.	25.3x	-	-	1.3%	3.33B
DIGITAL TELECOMMUNICATIONS INFRASTRUCTURE FUND	8.59x	8.68x	8.92x	9.27%	3.27B
PT DAYAMITRA TELEKOMUNIKASI TBK.	20.41x	6.47x	7.88x	4.08%	2.62B
CHORUS LIMITED	66.37x	6.98x	9.95x	6.51%	2.4B
PT TOWER BERSAMA INFRASTRUCTURE TBK	26.04x	9.64x	11.5x	2.78%	2.27B
UNITI GROUP INC.	1.74x	-	-	-.--%	1.94B
PT SARANA MENARA NUSANTARA TBK.	8.17x	5.63x	6.74x	3.76%	1.82B
3BB INTERNET INFRASTRUCTURE FUND	8.37x	-	-	8.98%	1.72B
Average	20.15x	7.56x	9.29x	4.77%	4.16B
Weighted average by Cap.	19.62x	7.24x	9.38x	4.95%