Company Valuation: Option

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 39.9 41.88 16.75 20.34 17.95 10.39 -
Change - 4.96% -60% 21.43% -11.76% -42.09% -
Enterprise Value (EV) 39.9 41.88 16.75 20.34 17.95 10.39 10.39
Change - 4.96% -60% 21.43% -11.76% -42.09% 0%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 2.46x 1.98x 1.47x 1.62x 1.95x 0.66x 0.55x
EV / Revenue 0x 0x 0x 0x 0x 0.66x 0.55x
EV / EBITDA 0x - -0x 0x -0x 6.5x 4.72x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 16.23 21.11 11.41 12.55 9.227 15.7 19
EBITDA 1 2.496 - -2.505 0.096 -0.24 1.6 2.2
EBIT - - - - - - -
Net income - -2.093 - - - - -
Net Debt - - - - - - -
Reference price 2 23.500 21.000 8.400 10.200 9.000 4.100 4.100
Nbr of stocks (in thousands) 1,698 1,994 1,994 1,994 1,994 2,535 -
Announcement Date 29/4/22 26/6/23 28/5/24 25/4/25 29/4/26 - -
1EUR in Million2
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
2199.14x41.28x84.32x - 1,889B
30.95x6.38x29.67x0.19% 208B
16.7x2.96x7.48x2.27% 196B
10.62x2.45x6.57x4.46% 171B
14.49x2.35x7.81x2.95% 68.08B
12.87x1.43x4.88x3.45% 37.33B
20.85x5.64x10.35x4.57% 33.42B
8.66x0.31x1.27x7.57% 24.46B
12.74x3.23x7.28x7.24% 19.61B
Average 258.56x 7.34x 17.74x 4.09% 294.13B
Weighted average by Cap. 1,575.02x 30.52x 63.96x 2.71%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA