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 4.574 -
Change - -83.1% -38.6% -9.14% -17.38% -18.1% -
Enterprise Value (EV) 1 63 27.02 19.14 12.26 9.885 7.874 6.174
Change - -57.12% -29.16% -35.95% -19.37% -20.34% -21.59%
P/E 49.4x -2.66x -4.11x -2.85x - -25.1x -
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 0.07x 0.05x
EV / EBITDA 11.5x -22.5x 10.1x 6.81x 4.3x 3.42x 2.68x
EV / EBIT 22.7x -5.75x -23.9x -30.6x -49.4x 39.4x 7.72x
EV / FCF -10.3x -1.22x 6.02x 2x 7.95x 3.42x 1.67x
FCF Yield -9.75% -81.8% 16.6% 49.9% 12.6% 29.2% 59.9%
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 0.2510 0.2510
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.($)
- 0.06x3.29x - 4.96M
20.6x3.4x12.98x-.--% 2,793B
10.35x0.1x3.92x3.74% 37.28B
-35.3x0.65x36.19x-.--% 27.88B
-1259.64x1.09x16.99x0.01% 13.28B
24.91x3.49x11.94x-.--% 11.87B
197.67x7.48x81.94x-.--% 10.12B
24.51x2.96x10.01x-.--% 7.53B
24.67x2.31x14.68x2.01% 5.91B
Average -124.03x 2.39x 21.33x 0.72% 322.94B
Weighted average by Cap. 14.73x 3.33x 13.34x 0.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA