Company Valuation: Prosafe SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 158.2 114.5 121.2 10.98 131.7 177.1 - -
Change - -27.63% 5.89% -90.94% 1,099.42% 34.42% - -
Enterprise Value (EV) 1 507.2 114.5 466.1 380.1 362.5 415.8 398.3 350.2
Change - -77.43% 307.13% -18.46% -4.62% 14.69% -4.21% -12.08%
P/E 0.07x 76.5x -1.13x -0.26x 0.43x -17.2x 15.4x 5.52x
PBR - - 3.59x -0.83x 0.93x 1.34x 1.24x 1.01x
PEG - -0.8x 0x 0x -0x 0x -0x 0x
Capitalization / Revenue 1.12x 0.58x 1.24x 0.08x 0.7x 1.01x 0.9x 0.76x
EV / Revenue 3.59x 0.58x 4.77x 2.72x 1.92x 2.38x 2.02x 1.51x
EV / EBITDA 20.4x 1.86x -44.4x 16x 9.06x 7.48x 5.05x 3.49x
EV / EBIT -62.6x 3.59x -11.2x -41.3x 49x 21x 9.28x 5.45x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 263.3 0.17 -6 -2.33 0.86 -0.0293 0.0326 0.091
Distribution rate - - - - - - - -
Net sales 1 141.1 198.9 97.7 139.8 188.4 174.6 196.7 231.5
EBITDA 1 24.9 61.4 -10.5 23.8 40 55.62 78.93 100.3
EBIT 1 -8.1 31.9 -41.6 -9.2 7.4 19.82 42.93 64.26
Net income 1 927.9 1.5 -67.8 -41.8 142.5 -10.32 11.5 32.1
Net Debt 1 349 - 344.9 369.1 230.8 238.7 221.2 173.1
Reference price 2 17.9800 13.0125 6.7848 0.6146 0.3736 0.5023 0.5023 0.5023
Nbr of stocks (in thousands) 8,799 8,799 17,869 17,869 352,538 352,538 - -
Announcement Date 30/3/22 28/2/23 31/1/24 31/1/25 26/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-17.15x2.38x7.48x - 177M
20.03x2.16x9.89x2.41% 72.34B
19.19x2.33x13.16x1.65% 55.59B
14.79x2.02x8.81x5.03% 28.11B
22.34x2.44x12.04x0.29% 26.99B
13.25x1.41x7.7x2.14% 26.54B
32x5.35x20.88x0.89% 16.77B
13.17x1.21x5.17x3.74% 9.82B
26.83x0.51x4.39x3.83% 9.44B
21.09x0.79x6.88x2.06% 6.7B
Average 16.55x 2.06x 9.64x 2.45% 25.25B
Weighted average by Cap. 19.58x 2.21x 10.75x 2.27%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. PRS Stock
  4. Valuation Prosafe SE