Company Valuation: Prologue

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 30.57 20.24 18.57 18.32 23.18 25.36 - -
Change - -33.8% -8.27% -1.35% 26.58% 9.39% - -
Enterprise Value (EV) 1 43.04 27.54 21.73 17.73 10.39 9.68 6.9 3.99
Change - -36.02% -21.09% -18.41% -41.42% -6.8% -28.72% -42.18%
P/E -12.3x 15.9x -2.04x 7.14x 2.81x 10.5x 9.92x 9.64x
PBR - - - - - - - -
PEG - -0x 0x -0x 0x -0.1x 1.63x 3.36x
Capitalization / Revenue 0.32x 0.19x 0.17x 0.16x 0.36x 0.51x 0.5x 0.49x
EV / Revenue 0.46x 0.25x 0.19x 0.16x 0.16x 0.2x 0.14x 0.08x
EV / EBITDA 4.95x 7.21x 3.17x 2.59x 51.9x 2.19x 1.5x 0.85x
EV / EBIT -44x 14.6x -13.6x 3.77x -4.25x 2.64x 1.81x 1.03x
EV / FCF 7.95x -29.5x 5.73x 5.32x -0.83x 3.3x 2.44x 1.35x
FCF Yield 12.6% -3.4% 17.5% 18.8% -121% 30.3% 41% 74.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.8 1.4 -11 2.8 9 2.63 2.79 2.87
Distribution rate - - - - - - - -
Net sales 1 94.28 108.4 111.7 111.3 65 49.56 50.86 52.06
EBITDA 1 8.69 3.817 6.86 6.843 0.2 4.41 4.61 4.72
EBIT 1 -0.979 1.886 -1.598 4.697 -2.441 3.66 3.82 3.89
Net income 1 -2.637 0.621 -10.2 1.977 9.825 2.88 3.05 3.14
Net Debt 1 12.47 7.3 3.166 -0.585 -12.8 -15.68 -18.46 -21.37
Reference price 2 34.50 22.20 22.40 20.00 25.30 27.68 27.68 27.68
Nbr of stocks (in thousands) 886 912 829 916 916 916.3 - -
Announcement Date 30/4/22 30/4/23 30/4/24 13/5/25 29/4/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.27x0.18x2.05x - 27.67M
27.02x9.97x16.25x0.72% 3,955B
128.24x56.72x92.32x-.--% 478B
18.98x5.51x9.6x1.58% 382B
247.74x22.1x64.71x-.--% 319B
29.36x6x18.66x1.27% 274B
2618.3x43.86x143.47x-.--% 269B
100.42x9.96x26.67x-.--% 164B
59.67x15.99x42.13x-.--% 135B
14.18x3.77x7.88x-.--% 101B
Average 325.42x 17.41x 42.37x 0.4% 607.61B
Weighted average by Cap. 163.25x 15.35x 30.81x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Prologue

Historical PBR trend

Valuation ratios - PBR - Prologue

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Prologue

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Prologue