Company Valuation: Archos SA

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 0.1758 0.3899 6.618 11.64 13.18 - -
Change - 121.83% 1,597.48% 75.88% 13.22% - -
Enterprise Value (EV) 1 0.1758 0.3899 4.648 7.076 6.608 4.188 1.028
Change - 121.83% 1,092.19% 52.23% -6.61% -36.62% -75.45%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue - 0.02x 0.21x 0.24x 0.14x 0.14x 0.13x
EV / Revenue - 0.02x 0.15x 0.15x 0.07x 0.04x 0.01x
EV / EBITDA - - 3.18x 5.68x 2.13x 1.04x 0.21x
EV / EBIT - - 4.46x 6.63x 2.58x 1.18x 0.23x
EV / FCF - - 5.51x 3.5x 3.46x 1.77x 0.34x
FCF Yield - - 18.1% 28.5% 28.9% 56.4% 296%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 - 19.78 31.37 47.91 92.07 97.33 101.4
EBITDA 1 - - 1.461 1.246 3.1 4.04 5
EBIT 1 - - 1.042 1.067 2.56 3.55 4.54
Net income 1 -1.51 -2.4 1.402 1.724 1.75 2.57 3.38
Net Debt 1 - - -1.97 -4.564 -6.57 -8.99 -12.15
Reference price 2 14.6000 0.5588 0.1140 0.2005 0.2270 0.2270 0.2270
Nbr of stocks (in thousands) 12 698 58,053 58,053 58,053 - -
Announcement Date 3/23/23 3/18/24 4/1/25 3/31/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.84x2.02x3.47x0.59% 1,175B
24.13x4.75x18.65x0.37% 1.2B
18.91x0.38x9.38x3.16% 1.07B
15.61x3.42x12.67x - 589M
11.51x1.02x7.24x-.--% 190M
Average 15.20x 2.32x 10.28x 1.03% 235.63B
Weighted average by Cap. 5.88x 2.02x 3.50x 0.59%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA