Company Valuation: Option

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 39.9 41.88 16.75 20.34 17.95 11.63 -
Change - 4.96% -60% 21.43% -11.76% -35.17% -
Enterprise Value (EV) 39.9 41.88 16.75 20.34 17.95 11.63 11.63
Change - 4.96% -60% 21.43% -11.76% -35.17% 0%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 2.46x 1.98x 1.47x 1.62x 1.95x 0.74x 0.61x
EV / Revenue 0x 0x 0x 0x 0x 0.74x 0.61x
EV / EBITDA 0x - -0x 0x -0x 7.27x 5.29x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 16.23 21.11 11.41 12.55 9.227 15.7 19
EBITDA 1 2.496 - -2.505 0.096 -0.24 1.6 2.2
EBIT - - - - - - -
Net income - -2.093 - - - - -
Net Debt - - - - - - -
Reference price 2 23.500 21.000 8.400 10.200 9.000 4.590 4.590
Nbr of stocks (in thousands) 1,698 1,994 1,994 1,994 1,994 2,535 -
Announcement Date 29/04/22 26/06/23 28/05/24 25/04/25 29/04/26 - -
1EUR in Million2
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-218.52x37.44x85.7x - 1,516B
16.54x2.92x7.4x2.29% 193B
32.56x6.29x28.49x0.2% 191B
10.29x2.41x6.46x4.6% 165B
14.85x2.37x7.89x2.88% 67.97B
14.21x1.37x4.68x3.6% 35.2B
21.27x5.69x10.42x4.42% 33.23B
12.61x3.12x6.99x7.44% 18.74B
11.93x1.9x4.63x5.54% 17.68B
Average -9.36x 7.06x 18.07x 3.87% 248.75B
Weighted average by Cap. -141.81x 26.54x 62.15x 2.7%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA