Company Valuation: PREDILIFE

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 25.27 25.17 19.39 20.75 13.47 11.37
Change - -0.41% -22.96% 7.03% -35.09% -15.58%
Enterprise Value (EV) 1 24.77 27.38 22.91 24.75 17.01 16.15
Change - 10.53% -16.33% 8.05% -31.28% -5.05%
P/E -11.2x -7.4x -5.32x -5x -3.18x -3.01x
PBR 35x -16.1x -3.71x -2.32x -1.03x -0.73x
PEG - -0.2x -0.74x -0.4x 5.57x 0.3x
Capitalization / Revenue 490x 177x 67.2x 65.3x 27.3x 13.6x
EV / Revenue 480x 193x 79.4x 77.9x 34.5x 19.3x
EV / EBITDA -10.1x -7.84x -6.6x -6.46x -4.27x -4.97x
EV / EBIT -9.96x -7.78x -6.54x -6.44x -4.25x -4.94x
EV / FCF -18.1x -10.8x -10.7x -8.92x -6.18x -12.5x
FCF Yield -5.51% -9.25% -9.31% -11.2% -16.2% -8.02%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.6445 -0.9327 -1 -1.14 -1.133 -1
Distribution rate - - - - - -
Net sales 1 0.0516 0.1421 0.2886 0.3178 0.4932 0.8358
EBITDA 1 -2.455 -3.491 -3.472 -3.833 -3.986 -3.247
EBIT 1 -2.487 -3.52 -3.504 -3.846 -3.998 -3.267
Net income 1 -2.251 -3.414 -3.655 -4.224 -4.265 -3.934
Net Debt 1 -0.4986 2.214 3.52 4 3.538 4.778
Reference price 2 7.250 6.900 5.320 5.700 3.600 3.010
Nbr of stocks (in thousands) 3,486 3,648 3,645 3,641 3,742 3,778
Announcement Date 28/09/21 29/04/22 24/04/24 24/04/24 06/06/25 29/06/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.79M
-46.36x13.34x857.49x-.--% 4.03B
40.3x5.16x18.93x-.--% 3.59B
-13.93x7.2x-13.07x-.--% 3.05B
22.15x - - - 2.45B
16.46x2.02x7.06x3.6% 1.03B
-18.8x4.07x25.48x-.--% 861M
Average -0.03x 6.36x 179.18x 0.72% 2.15B
Weighted average by Cap. -1.97x 7.95x 279.61x 0.29%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA