Company Valuation: MINT

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 55.67 28.96 17.27 21.12 20.44 32.66 32.66 -
Change - -47.98% -40.35% 22.29% -3.22% 59.77% 0% -
Enterprise Value (EV) 1 33.64 13.44 17.27 -16.38 -8.549 2.521 -3.679 -6.859
Change - -60.04% 28.49% -194.84% 47.81% 129.49% -245.89% -86.45%
P/E 28.1x -12.6x 4.37x 1.28x 48x 6.68x 20.3x 14.1x
PBR - - - - - - - -
PEG - 0x -0x 0x -0.5x 0x -0.3x 0.3x
Capitalization / Revenue 0.87x 0.27x 0.11x 0.24x 0.28x 0.38x 0.34x 0.33x
EV / Revenue 0.52x 0.13x 0.11x -0.19x -0.12x 0.03x -0.04x -0.07x
EV / EBITDA 11.6x -12.2x 2.26x -0.81x -1.54x 0.5x -0.48x -0.75x
EV / EBIT 13.5x -6.72x 2.63x -0.86x -2.02x 1x -3.2x -3.31x
EV / FCF - - - - - 1.5x -2.11x -3.05x
FCF Yield - - - - - 66.6% -47.3% -32.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.35 -0.39 0.67 2.8 0.0715 0.82 0.27 0.39
Distribution rate - - - - - - - -
Net sales 1 64.2 107 157 86.87 72.22 84.87 95.64 100.2
EBITDA 1 2.9 -1.1 7.654 20.2 5.556 5.05 7.62 9.13
EBIT 1 2.5 -2 6.569 19.1 4.227 2.53 1.15 2.07
Net income 1 2 -2.3 3.96 16.53 0.426 4.87 1.6 2.34
Net Debt 1 -22.03 -15.51 - -37.5 -28.99 -30.14 -36.34 -39.52
Reference price 2 9.820 4.930 2.930 3.580 3.430 5.480 5.480 5.480
Nbr of stocks (in thousands) 5,669 5,873 5,895 5,900 5,960 5,960 5,960 -
Announcement Date 22/4/21 29/4/22 18/4/23 23/4/24 22/4/25 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.68x0.03x0.5x - 37.46M
19.77x2.06x7.52x4.02% 5.69B
19.94x6.12x12.71x4.63% 822M
15.82x2.23x13.44x6.47% 744M
Average 15.55x 2.61x 8.54x 5.04% 1.82B
Weighted average by Cap. 19.32x 2.53x 8.67x 4.34%

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!