Company Valuation: VOGO

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 24.85 17.07 25.2 18.25 16.25 10.06 - -
Change - -31.31% 47.62% -27.57% -10.99% -38.06% - -
Enterprise Value (EV) 1 26.72 21.44 30.4 22.51 21.66 15.96 17.86 10.06
Change - -19.74% 41.78% -25.94% -3.8% -26.3% 11.9% -43.67%
P/E -15.8x -12.1x -11.1x -10.2x -6.4x -3.49x -3.35x -
PBR 3.17x 2.63x 2.27x 1.49x 1.71x 1.31x 2.19x -
PEG - 1.23x -0.4x 0.3x -0.2x -0.3x -0.79x -
Capitalization / Revenue 2.91x 1.42x 2.62x 1.72x 1.45x 0.83x 0.77x -
EV / Revenue 3.13x 1.79x 3.16x 2.12x 1.93x 1.32x 1.37x -
EV / EBITDA -41.6x 190x -54.6x 49.4x 29.6x 17.7x 16.2x -
EV / EBIT -14.9x -17.1x -13.6x -8.9x -10.6x -6.65x -7.15x -
EV / FCF -8.99x -8.74x -5.48x -5.76x -18.4x -7.98x -7.15x -
FCF Yield -11.1% -11.4% -18.3% -17.4% -5.43% -12.5% -14% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.385 -0.347 -0.456 -0.294 -0.417 -0.47 -0.49 -
Distribution rate - - - - - - - -
Net sales 1 8.54 12 9.616 10.6 11.2 12.1 13 -
EBITDA 1 -0.642 0.113 -0.557 0.456 0.731 0.9 1.1 -
EBIT 1 -1.792 -1.255 -2.239 -2.53 -2.038 -2.4 -2.5 -
Net income 1 -1.47 -1.204 -2.047 -1.573 -2.556 -2.9 -3 -
Net Debt 1 1.864 4.37 5.2 4.261 5.411 5.9 7.8 -
Reference price 2 6.080 4.200 5.080 3.000 2.670 1.640 1.640 1.640
Nbr of stocks (in thousands) 4,088 4,065 4,961 6,085 6,085 6,136 - -
Announcement Date 05/04/22 05/04/23 10/04/24 16/04/25 30/04/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-3.49x1.32x17.74x - 11.55M
56.8x5.66x10.1x - 12.53B
-86.6x1.48x7.69x-.--% 9.56B
11.15x4.34x8.22x6.24% 7B
27.5x4.52x22.72x-.--% 3.32B
12.68x1.52x7.53x1.29% 2.36B
25.85x1.49x6.25x - 1.63B
6.33x1.07x6.56x2.77% 1.53B
13.64x - - - 1.03B
Average 7.10x 2.68x 10.85x 2.06% 4.33B
Weighted average by Cap. 3.83x 3.64x 9.79x 2.14%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!