Company Valuation: Alpine Select AG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 126.8 137.1 107.2 68.37 67.07 76.27
Change - 8.08% -21.79% -36.23% -1.91% 13.72%
Enterprise Value (EV) 1 120.4 143.6 94.78 63.34 66.57 78.57
Change - 19.23% -33.98% -33.17% 5.1% 18.02%
P/E 20.5x 5.93x -3.71x -163x 55x 7.39x
PBR 0.98x 0.96x 1.03x 1.02x 0.98x 0.99x
PEG - 0x 0x 1.7x -0x 0x
Capitalization / Revenue 13.8x 4.28x 66.3x 12x 23.3x 6.07x
EV / Revenue 13.1x 4.48x 58.6x 11.1x 23.1x 6.25x
EV / EBITDA - - - - - -
EV / EBIT 18.2x 4.85x -153x 17.5x 64.8x 7.2x
EV / FCF 18.7x 8.47x 63.5x 34.5x 35.5x 11.8x
FCF Yield 5.34% 11.8% 1.58% 2.9% 2.82% 8.45%
Dividend per Share 2 1 1 1 - - 0.6
Rate of return 7.3% 6.49% 8.26% - - 6.7%
EPS 2 0.6671 2.596 -3.262 -0.0483 0.1401 1.211
Distribution rate 150% 38.5% -30.7% - - 49.5%
Net sales 1 9.201 32.04 1.617 5.717 2.878 12.57
EBITDA - - - - - -
EBIT 1 6.609 29.62 -0.62 3.614 1.028 10.91
Net income 1 6.128 23.12 -28.86 -0.422 1.216 10.32
Net Debt 1 -6.425 6.48 -12.44 -5.032 -0.494 2.298
Reference price 2 13.700 15.400 12.100 7.850 7.700 8.950
Nbr of stocks (in thousands) 9,258 8,901 8,861 8,710 8,710 8,522
Announcement Date 4/17/21 4/6/22 4/7/23 4/4/24 4/11/25 4/16/26
1CHF in Million2CHF
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 95.4M
19.93x5.34x11.76x2.31% 153B
15.01x3.47x - 2.41% 151B
16.37x7.27x - 1.54% 98.54B
23.41x11.42x16.41x4.43% 71.7B
13.89x5.21x - 2.05% 46.74B
10.87x1.55x4.85x1.44% 41.44B
15.49x5.27x16.47x1.87% 32.19B
4.24x4.32x4.31x4.17% 30.23B
Average 14.90x 5.48x 10.76x 2.53% 69.39B
Weighted average by Cap. 16.54x 5.57x 11.68x 2.45%

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. ALPN Stock
  4. Valuation Alpine Select AG