Valuation ZEAL Network SE OTC Markets

Stocks

Real-time OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

07-09	Sevencanyon Limited, ZEAL Network SE - M&A Call
07-09	Zeal Network to Assume Full Ownership of SevenCanyon	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	889.9	629.5	721	1,083	1,110	938.9	-	-
Change	-	-29.26%	14.54%	50.21%	2.47%	-15.4%	-	-
Enterprise Value (EV) ¹	784.5	583.4	662.7	1,067	1,079	893.7	867.2	834.5
Change	-	-25.64%	13.6%	61.05%	1.13%	-17.2%	-2.97%	-3.76%
P/E	82.9x	39.1x	56.4x	18.5x	26.6x	23.1x	18.3x	15.7x
PBR	2.35x	1.86x	2.78x	4.53x	4.81x	3.77x	3.46x	3.13x
PEG	-	0.8x	-3.1x	0x	-1x	-8.17x	0.7x	1x
Capitalization / Revenue	10.7x	5.98x	6.21x	5.76x	5.08x	3.65x	3.26x	2.86x
EV / Revenue	9.41x	5.55x	5.71x	5.67x	4.94x	3.48x	3.01x	2.54x
EV / EBITDA	28.3x	18.4x	20.1x	17.3x	15.7x	12.2x	9.79x	8.17x
EV / EBIT	41.2x	25.4x	28x	19.9x	17.9x	13.9x	10.8x	8.97x
EV / FCF	30.5x	21.6x	26.4x	14.3x	17.8x	21.4x	14.8x	11.9x
FCF Yield	3.28%	4.64%	3.79%	6.98%	5.62%	4.68%	6.76%	8.42%
Dividend per Share ²	1	1	1.1	1.3	1.4	1.496	1.766	2
Rate of return	2.51%	3.55%	3.3%	2.6%	2.66%	3.36%	3.97%	4.49%
EPS ²	0.48	0.72	0.59	2.7	1.98	1.924	2.428	2.828
Distribution rate	208%	139%	186%	48.1%	70.7%	77.8%	72.7%	70.7%
Net sales ¹	83.33	105.2	116	188.2	218.5	257	288	328.1
EBITDA ¹	27.73	31.66	32.9	61.86	68.82	73	88.6	102.1
EBIT ¹	19.04	22.93	23.65	53.66	60.14	64.46	80.58	93.06
Net income ¹	10.79	15.96	12.85	58.39	41.71	40.68	51.75	60.06
Net Debt ¹	-105.4	-46.17	-58.32	-15.8	-30.53	-45.25	-71.78	-104.4
Reference price ²	39.80	28.15	33.30	50.00	52.60	44.50	44.50	44.50
Nbr of stocks (in thousands)	22,359	22,364	21,653	21,662	21,100	21,100	-	-
Announcement Date	24/03/22	23/03/23	20/03/24	26/03/25	24/03/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BRIGHTSTAR LOTTERY PLC	16.49x	2.37x	5.08x	8.41%	2.01B
POLLARD BANKNOTE LIMITED	11.72x	0.94x	4.95x	-	337M
Average	14.11x	1.66x	5.02x	8.41%	1.17B
Weighted average by Cap.	15.81x	2.17x	5.06x	8.41%