Company Valuation: Amer Sports, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 15,276 20,713 17,123 - -
Change - 35.59% -17.33% - -
Enterprise Value (EV) 1 16,414 21,814 17,394 16,350 15,274
Change - 32.9% -20.26% -6% -6.58%
P/E 200x 49.1x 23.8x 18.3x 14.9x
PBR 2.81x 3.58x 2.48x 2.18x 1.9x
PEG -2x 0x 0.4x 0.6x 0.7x
Capitalization / Revenue 2.95x 3.15x 2.09x 1.81x 1.6x
EV / Revenue 3.17x 3.32x 2.12x 1.73x 1.42x
EV / EBITDA 20.3x 19x 10.8x 8.69x 6.9x
EV / EBIT 28.5x 26x 14.7x 11.7x 9.28x
EV / FCF 110x 42.5x 38.1x 20.3x 15x
FCF Yield 0.91% 2.35% 2.62% 4.92% 6.67%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.14 0.76 1.239 1.605 1.969
Distribution rate - - - - -
Net sales 1 5,183 6,566 8,210 9,451 10,735
EBITDA 1 808 1,151 1,610 1,881 2,213
EBIT 1 576.9 837.6 1,183 1,394 1,646
Net income 1 72.6 427.4 711.2 921.4 1,129
Net Debt 1 1,138 1,101 271 -773.3 -1,849
Reference price 2 27.96 37.35 29.43 29.43 29.43
Nbr of stocks (in thousands) 546,360 554,571 581,822 - -
Announcement Date 2/25/25 2/24/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.76x2.12x10.8x-.--% 17.12B
7.26x1.14x6.21x3.9% 32.32B
22.12x2.04x13.59x-.--% 27.38B
16.95x4.11x9.97x1.58% 22.57B
17.9x1.21x10.25x2.84% 17.68B
12.15x0.61x6.33x3.46% 12.79B
17.27x2.21x10.69x2.31% 12.11B
23.52x5.91x14.56x1.3% 9.65B
27.65x0.59x8.71x-.--% 8.56B
29.07x1.12x5.19x2.51% 7.86B
Average 19.76x 2.11x 9.63x 1.79% 16.81B
Weighted average by Cap. 17.87x 2.08x 9.70x 1.88%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Amer Sports, Inc.

Historical PBR trend

Valuation ratios - PBR - Amer Sports, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Amer Sports, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Amer Sports, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Amer Sports, Inc.
  1. Stock Market
  2. Stocks
  3. AS Stock
  4. Valuation Amer Sports, Inc.