Company Valuation: EUROAPI

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,302 543.9 274.4 216.1 70.6 - -
Change - -58.23% -49.55% -21.22% -67.34% - -
Enterprise Value (EV) 1 1,348 734.9 270.5 167.7 125.8 175.4 204.7
Change - -45.5% -63.2% -37.98% -24.98% 39.41% 16.71%
P/E -86.6x -2.84x -2.09x -1.02x -0.56x -1.31x -4.7x
PBR 1.17x 0.59x 0.28x 0.27x 0.11x 0.11x 0.11x
PEG 7.8x -0x 0.1x -0x 0x 0x 0.1x
Capitalization / Revenue 1.33x 0.54x 0.3x 0.25x 0.09x 0.09x 0.09x
EV / Revenue 1.38x 0.73x 0.3x 0.2x 0.17x 0.23x 0.27x
EV / EBITDA 11.2x 7.89x 5.37x 2.53x 2.85x 3.29x 3.31x
EV / EBIT 28.5x 44x -10.2x -2.26x -1.97x -6.19x -29.6x
EV / FCF -11x -5.75x 18.2x 3.35x -0.75x -4.03x -7.5x
FCF Yield -9.09% -17.4% 5.51% 29.8% -133% -24.8% -13.3%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.16 -2.02 -1.38 -2.23 -1.31 -0.5624 -0.1572
Distribution rate - - - - - - -
Net sales 1 976.6 1,013 911.9 848.2 748.3 747.6 767.4
EBITDA 1 120 93.1 50.4 66.2 44.16 53.26 61.84
EBIT 1 47.3 16.7 -26.4 -74.3 -63.96 -28.33 -6.912
Net income 1 -15 -189.7 -130.6 -211.2 -124.5 -53.63 -14.84
Net Debt 1 46.3 191 -3.9 -48.4 55.24 104.8 134.2
Reference price 2 13.8500 5.7300 2.8800 2.2700 0.7390 0.7390 0.7390
Nbr of stocks (in thousands) 94,010 94,913 95,263 95,214 95,529 - -
Announcement Date 8/3/23 28/2/24 3/3/25 3/3/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.45x11.78x23.93x0.61% 1,019B
28.48x6.32x17.74x2.09% 617B
33.26x7.78x16.08x2.64% 464B
104.98x5.87x24.89x2.36% 356B
18.81x4.58x11.36x2.9% 333B
19.83x5.17x12.78x3.09% 267B
20.02x4.17x11.86x2.13% 244B
25.46x6.66x11.86x2.5% 218B
-43.78x6.39x24.97x2.27% 179B
Average 26.61x 6.52x 17.28x 2.29% 410.8B
Weighted average by Cap. 31.80x 7.61x 18.61x 1.96%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield