Company Valuation: Spartoo

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 71.7 12.12 7.439 6.76 5.585 4.228 -
Change - -83.1% -38.6% -9.14% -17.38% -24.3% -
Enterprise Value (EV) 1 63 27.02 19.14 12.26 9.885 7.528 5.828
Change - -57.12% -29.16% -35.95% -19.37% -23.84% -22.58%
P/E 49.4x -2.66x -4.11x -2.85x - -23.2x -
PBR 1.87x 0.36x - 0.22x - - -
PEG - 0x 0.1x -0.1x - - -
Capitalization / Revenue 0.48x 0.08x 0.05x 0.05x 0.05x 0.04x 0.04x
EV / Revenue 0.42x 0.18x 0.13x 0.09x 0.08x 0.06x 0.05x
EV / EBITDA 11.5x -22.5x 10.1x 6.81x 4.3x 3.27x 2.53x
EV / EBIT 22.7x -5.75x -23.9x -30.6x -49.4x 37.6x 7.29x
EV / FCF -10.3x -1.22x 6.02x 2x 7.95x 3.27x 1.58x
FCF Yield -9.75% -81.8% 16.6% 49.9% 12.6% 30.6% 63.5%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 0.08 -0.25 -0.1 -0.13 - -0.01 -
Distribution rate - - - - - - -
Net sales 1 150.3 149.1 142.9 130.5 122.5 119.2 117
EBITDA 1 5.5 -1.2 1.9 1.8 2.3 2.3 2.3
EBIT 1 2.777 -4.7 -0.8 -0.4 -0.2 0.2 0.8
Net income 1 1.524 -4.6 -1.9 -2.3 -1.5 -0.6 -0.1
Net Debt 1 -8.7 14.9 11.7 5.5 4.3 3.3 1.6
Reference price 2 3.9500 0.6660 0.4110 0.3700 0.3060 0.2320 0.2320
Nbr of stocks (in thousands) 18,152 18,192 18,101 18,269 18,252 18,225 -
Announcement Date 21/03/22 20/03/23 18/03/24 24/03/25 23/03/26 - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.06x3.27x - 4.87M
22.77x3.61x13.71x-.--% 2,992B
12.89x0.13x5.43x3.15% 44.53B
-49.37x0.69x28.3x-.--% 30.12B
53740.74x1.29x20.33x0.06% 15.84B
25.22x3.52x12.11x-.--% 11.98B
208.48x7.7x84.96x-.--% 10.31B
24.39x3.32x11.43x-.--% 8.2B
26.01x2.44x15.51x1.91% 6.15B
-11.05x1.78x12.52x-.--% 2.29B
Average 6,000.01x 2.46x 20.76x 0.57% 312.18B
Weighted average by Cap. 295.16x 3.53x 13.99x 0.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA