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 9.251 -
Change - 4.96% -60% 21.43% -11.76% -48.45% -
Enterprise Value (EV) 39.9 41.88 16.75 20.34 17.95 9.251 9.251
Change - 4.96% -60% 21.43% -11.76% -48.45% 0%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 2.46x 1.98x 1.47x 1.62x 1.95x 0.59x 0.49x
EV / Revenue 0x 0x 0x 0x 0x 0.59x 0.49x
EV / EBITDA 0x - -0x 0x -0x 5.78x 4.21x
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 3.650 3.650
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.($)
2319.88x44.82x91.66x - 2,052B
34.18x6.85x32.07x0.17% 243B
16.66x2.95x7.47x2.27% 196B
11.12x2.51x6.73x4.26% 179B
15.29x2.43x8.07x2.77% 75.14B
15.78x1.46x4.98x3.22% 40.09B
19.72x5.43x9.9x4.81% 31.9B
8.54x0.29x1.17x7.68% 22.73B
12.61x3.2x7.2x7.32% 19.65B
Average 272.64x 7.77x 18.80x 4.06% 317.64B
Weighted average by Cap. 1,671.24x 33.28x 69.91x 2.55%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!