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 15.3 - -
Change - 121.83% 1,597.48% 75.88% 31.42% - -
Enterprise Value (EV) 1 0.1758 0.3899 4.648 7.076 5.847 2.357 -1.293
Change - 121.83% 1,092.19% 52.23% -17.36% -59.69% -154.86%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue - 0.02x 0.21x 0.24x 0.16x 0.13x 0.13x
EV / Revenue - 0.02x 0.15x 0.15x 0.06x 0.02x -0.01x
EV / EBITDA - - 3.18x 5.68x 1.97x 0.53x -0.25x
EV / EBIT - - 4.46x 6.63x 2.4x 0.6x -0.28x
EV / FCF - - 5.51x 3.5x 2.03x 0.67x -0.35x
FCF Yield - - 18.1% 28.5% 49.3% 148% -282%
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 0.2635 0.2635 0.2635
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.06x1.97x - 17.5M
5.74x2.02x3.39x4.49% 1,300B
27.72x5.49x21.02x0.33% 1.34B
-36.95x8.88x169.05x - 1.06B
17.36x0.33x9.03x4.62% 882M
17.5x0.85x8.14x-.--% 126M
Average 6.28x 2.94x 35.43x 2.36% 217.17B
Weighted average by Cap. 5.74x 2.03x 3.54x 4.49%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA