Company Valuation: Prosafe SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 158.2 114.5 121.2 10.98 131.7 201.7 - -
Change - -27.63% 5.89% -90.94% 1,099.42% 53.13% - -
Enterprise Value (EV) 1 507.2 114.5 466.1 380.1 362.5 440.4 422.9 374.8
Change - -77.43% 307.13% -18.46% -4.62% 21.49% -3.97% -11.37%
P/E 0.07x 76.5x -1.13x -0.26x 0.43x -19.5x 17.5x 6.28x
PBR - - 3.59x -0.83x 0.93x 1.53x 1.41x 1.15x
PEG - -0.8x 0x 0x -0x 0x -0x 0x
Capitalization / Revenue 1.12x 0.58x 1.24x 0.08x 0.7x 1.16x 1.03x 0.87x
EV / Revenue 3.59x 0.58x 4.77x 2.72x 1.92x 2.52x 2.15x 1.62x
EV / EBITDA 20.4x 1.86x -44.4x 16x 9.06x 7.92x 5.36x 3.74x
EV / EBIT -62.6x 3.59x -11.2x -41.3x 49x 22.2x 9.85x 5.83x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 263.3 0.17 -6 -2.33 0.86 -0.0293 0.0326 0.091
Distribution rate - - - - - - - -
Net sales 1 141.1 198.9 97.7 139.8 188.4 174.6 196.7 231.5
EBITDA 1 24.9 61.4 -10.5 23.8 40 55.62 78.93 100.3
EBIT 1 -8.1 31.9 -41.6 -9.2 7.4 19.82 42.93 64.26
Net income 1 927.9 1.5 -67.8 -41.8 142.5 -10.32 11.5 32.1
Net Debt 1 349 - 344.9 369.1 230.8 238.7 221.2 173.1
Reference price 2 17.9800 13.0125 6.7848 0.6146 0.3736 0.5722 0.5722 0.5722
Nbr of stocks (in thousands) 8,799 8,799 17,869 17,869 352,538 352,538 - -
Announcement Date 30/03/22 28/02/23 31/01/24 31/01/25 26/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-19.54x2.52x7.92x - 202M
21.67x2.34x10.68x2.2% 79.09B
20.62x2.56x14.16x1.49% 61.37B
24.53x2.68x13.22x0.27% 29.49B
14.13x1.47x8.04x2.03% 28.16B
27.75x0.53x4.59x3.67% 10.19B
22.3x0.83x7.28x1.94% 7.11B
7.12x1.46x5.91x3.11% 6.7B
16.52x1.4x6.59x1.25% 6.32B
9.25x - - 4.11% 6.06B
Average 14.44x 1.76x 8.71x 2.23% 23.47B
Weighted average by Cap. 20.22x 2.16x 10.98x 1.86%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PRS Stock
  4. Valuation Prosafe SE