Company Valuation: NN, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 176.4 65.8 189.4 163.3 64.25 302.2 - -
Change - -62.7% 187.84% -13.77% -60.66% 370.42% - -
Enterprise Value (EV) 176.4 65.8 189.4 293.8 212.4 302.2 302.2 302.2
Change - -62.7% 187.84% 55.13% -27.7% 42.29% 0% 0%
P/E -5.19x -1.81x -2.96x -2.95x -1.2x -7.87x 146x 21.5x
PBR - - - 2.13x 1.89x - - -
PEG - -0.36x -0x 0.2x 0.33x 0.1x -1x 0x
Capitalization / Revenue 0.37x 0.13x 0.39x 0.35x 0.15x 0.64x 0.6x 0.55x
EV / Revenue 0x 0x 0x 0x 0x 0.64x 0.6x 0.55x
EV / EBITDA 0x 0x 0x 0x 0x 5.15x 4.68x 4.08x
EV / EBIT 0x 0x 0x 0x 0x 17.2x 13.3x 8.21x
EV / FCF -0x -0x 0x 0x -0x 81.7x 13.3x 8.02x
FCF Yield -1.49% -15.6% 4.67% 1.81% -6.19% 1.22% 7.51% 12.5%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.79 -0.83 -1.35 -1.11 -1.07 -0.465 0.025 0.17
Distribution rate - - - - - - - -
Net sales 1 477.6 498.7 489.3 464.3 422.2 470.9 507.6 546.8
EBITDA 1 52.11 43.89 43.12 48.34 49.02 58.69 64.63 74.05
EBIT 1 10.15 1.927 3.131 5.086 14.25 17.6 22.69 36.8
Net income 1 -13.22 -26.1 -50.15 -38.27 -34 -17.2 - -
Net Debt - - - 130.5 148.2 - - -
Reference price 2 4.100 1.500 4.000 3.270 1.280 3.660 3.660 3.660
Nbr of stocks (in thousands) 43,034 43,869 47,353 49,946 50,196 82,581 - -
Announcement Date 10/03/22 09/03/23 11/03/24 05/03/25 04/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-7.87x - - - 302M
30.81x5.27x19.16x0.85% 121B
26.82x4.93x17.28x2.24% 35.46B
21.61x1.85x13.33x2.17% 31.42B
30.13x4.02x15.19x0.11% 29.63B
19.55x3.3x10.63x1.58% 27.05B
21.3x3.09x13.33x1.1% 25.98B
23.03x2.82x12.15x1.64% 24.68B
90.47x34.14x74.44x0.42% 23.57B
25.88x3.25x15.9x1.75% 24.01B
Average 28.17x 6.96x 21.27x 1.32% 34.34B
Weighted average by Cap. 31.05x 6.16x 20.04x 1.22%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA