Company Valuation: Qwamplify

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 41.52 50.9 22.16 20.34 13.46 9.239
Change - 22.59% -56.47% -8.21% -33.8% -31.38%
Enterprise Value (EV) 1 34.31 40.9 15.36 11.11 2.468 -4.28
Change - 19.19% -62.44% -27.69% -77.79% -273.46%
P/E 7.69x 12.2x 17.5x -2.22x 13.8x 9.57x
PBR 1.47x 1.58x 0.66x 0.82x 0.5x 0.36x
PEG - -0.5x -0.3x 0x -0x 1.11x
Capitalization / Revenue 1.59x 1.59x 0.7x 0.62x 0.39x 0.33x
EV / Revenue 1.32x 1.27x 0.48x 0.34x 0.07x -0.15x
EV / EBITDA 9.9x 6.73x 3.91x 0.81x 1.31x -3.88x
EV / EBIT 11.1x 6.93x 4.1x 4.69x 1.44x -8.06x
EV / FCF 26.5x 20.5x 11.5x 0.78x - -2.94x
FCF Yield 3.77% 4.88% 8.66% 128% - -34%
Dividend per Share 2 - - - - - 0.1
Rate of return - - - - - 5.62%
EPS 2 0.956 0.7349 0.2229 -1.611 0.1712 0.1859
Distribution rate - - - - - 53.8%
Net sales 1 26.05 32.08 31.86 32.86 34.52 27.81
EBITDA 1 3.466 6.072 3.928 13.78 1.889 1.102
EBIT 1 3.087 5.901 3.744 2.37 1.712 0.5309
Net income 1 5.401 4.152 1.266 -9.151 0.9731 1.056
Net Debt 1 -7.21 -10.01 -6.794 -9.229 -11 -13.52
Reference price 2 7.350 8.960 3.900 3.580 2.370 1.780
Nbr of stocks (in thousands) 5,649 5,681 5,681 5,681 5,681 5,190
Announcement Date 28/01/21 27/01/22 31/01/23 30/01/24 30/04/25 21/04/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.5x1.6x7.24x3.86% 29.46B
10.23x1.13x6.32x3.89% 24.22B
12.28x5.38x9.4x6.86% 10.67B
16.35x1.31x4.12x2.89% 5.93B
43.33x0.72x4.29x3.93% 5.6B
-59.69x1.9x7.99x0% 5.66B
15.76x0.54x5.36x1.53% 4.23B
34.94x4.55x12.38x-.--% 3.4B
Average 10.96x 2.14x 7.14x 2.87% 11.15B
Weighted average by Cap. 11.13x 1.93x 7.01x 3.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA