Company Valuation: Upergy

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2024 2025
Market Cap 1 17.13 8.141 7.548
Change - - -7.28%
Enterprise Value (EV) 17.13 8.141 7.548
Change - - -7.28%
P/E 12.3x - -
PBR - - -
PEG - - -
Capitalization / Revenue - 0.19x 0.25x
EV / Revenue - 0x 0.17x
EV / EBITDA - - -
EV / EBIT - - -
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 0.3 - -
Distribution rate - - -
Net sales 1 - 42.9 43.5
EBITDA - 0.8504 -
EBIT - 0.5358 -
Net income 1.436 - -
Net Debt - - -
Reference price 2 3.680 1.750 1.680
Nbr of stocks (in thousands) 4,655 4,652 4,493
Announcement Date 28/04/23 29/04/25 -
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 8.59M
19.25x2.57x11.44x2.67% 276B
25.77x3x16.4x2.06% 238B
28.56x3.69x17.04x1.73% 170B
34.28x5.3x22.61x1.08% 155B
43.22x5.76x24.99x1.01% 141B
49.23x7.9x32.16x0.09% 110B
95.2x12.76x68.4x0.31% 106B
30.56x5x17.41x1.48% 83.62B
33.56x7x21.83x0.56% 55.72B
Average 39.96x 5.89x 25.81x 1.22% 133.59B
Weighted average by Cap. 35.66x 5.03x 22.79x 1.52%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA