Company Valuation: Archos SA

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 0.1758 0.3899 6.618 11.64 14.43 - -
Change - 121.83% 1,597.48% 75.88% 23.94% - -
Enterprise Value (EV) 1 0.1758 0.3899 4.648 7.076 4.976 1.486 -2.164
Change - 121.83% 1,092.19% 52.23% -29.67% -70.13% -245.6%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue - 0.02x 0.21x 0.24x 0.15x 0.13x 0.12x
EV / Revenue - 0.02x 0.15x 0.15x 0.05x 0.01x -0.02x
EV / EBITDA - - 3.18x 5.68x 1.68x 0.34x -0.42x
EV / EBIT - - 4.46x 6.63x 2.04x 0.38x -0.46x
EV / FCF - - 5.51x 3.5x 1.73x 0.42x -0.59x
FCF Yield - - 18.1% 28.5% 57.9% 236% -169%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 - 19.78 31.37 47.91 93.37 113.8 118
EBITDA 1 - - 1.461 1.246 2.97 4.41 5.15
EBIT 1 - - 1.042 1.067 2.44 3.92 4.69
Net income 1 -1.51 -2.4 1.402 1.724 3.67 2.86 3.48
Net Debt 1 - - -1.97 -4.564 -9.45 -12.94 -16.59
Reference price 2 14.6000 0.5588 0.1140 0.2005 0.2485 0.2485 0.2485
Nbr of stocks (in thousands) 12 698 58,053 58,053 58,053 - -
Announcement Date 23/3/23 18/3/24 1/4/25 31/3/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
37.76x10.03x28.29x0.32% 4,860B
5.61x1.95x3.31x4.56% 1,258B
22.06x0.98x11.74x-.--% 82.78B
18.77x0.72x11.04x2.42% 9.23B
6.96x0.77x2.35x0.98% 3.07B
-27.92x534.62x-39.82x - 2.43B
Average 10.54x 91.51x 2.82x 1.66% 1,036B
Weighted average by Cap. 30.97x 8.46x 22.95x 1.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA