Company Valuation: Allane SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 322 239.1 230.8 189.6 205.1 274.1
Change - -25.74% -3.45% -17.86% 8.15% 33.67%
Enterprise Value (EV) 1 1,125 1,042 1,403 2,154 2,482 2,898
Change - -7.4% 34.64% 53.6% 15.23% 16.73%
P/E 55.8x 26.4x 26x -4.84x 9.57x 26.7x
PBR 1.47x 1.05x 0.98x 1.01x 0.95x 1.19x
PEG - 0.5x -11.44x 0x -0x -0.5x
Capitalization / Revenue 0.43x 0.33x 0.37x 0.25x 0.24x 0.28x
EV / Revenue 1.52x 1.45x 2.27x 2.88x 2.87x 3.01x
EV / EBITDA 6.11x 5.63x 6.35x 6.69x 6.09x 8.6x
EV / EBIT 86.6x 61.3x 49x -928x 24.8x 42.1x
EV / FCF 7.93x 141x -3.99x -2.76x -7.98x 220x
FCF Yield 12.6% 0.71% -25.1% -36.3% -12.5% 0.46%
Dividend per Share 2 0.06 0.09 0.09 - - -
Rate of return 0.38% 0.78% 0.8% - - -
EPS 2 0.28 0.44 0.43 -1.9 1.04 0.499
Distribution rate 21.4% 20.5% 20.9% - - -
Net sales 1 740.4 717 619.2 747.3 864.1 962.4
EBITDA 1 184 185.1 221 322 407.9 336.8
EBIT 1 12.99 17 28.6 -2.322 100.3 68.9
Net income 1 5.838 9 8.9 -39.21 21.39 10.3
Net Debt 1 803.1 802.7 1,172 1,965 2,277 2,624
Reference price 2 15.62 11.60 11.20 9.20 9.95 13.30
Nbr of stocks (in thousands) 20,612 20,612 20,612 20,612 20,612 20,612
Announcement Date 4/29/22 4/28/23 4/30/24 6/13/25 4/29/26 -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.65x3.01x8.6x-.--% 309M
17.2x - - 1.25% 206B
11.77x2.38x3.9x1.65% 120B
23.46x16.26x - 0.75% 62.12B
34.26x4.89x16.67x-.--% 32.82B
22.87x4.97x24.62x0.08% 29.06B
16.23x11.52x21.61x1.23% 23.68B
7.64x1.82x3.42x1.77% 23.48B
26.6x3.54x10.62x-.--% 20.36B
Average 20.74x 6.05x 12.78x 0.75% 57.51B
Weighted average by Cap. 17.99x 6.38x 10.17x 1.11%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Allane SE

Historical PBR trend

Valuation ratios - PBR - Allane SE

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Allane SE

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Allane SE


Year-on-year evolution of the Yield

Valuation ratios - Yield - Allane SE