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 15.09 - -
Change - 121.83% 1,597.48% 75.88% 29.68% - -
Enterprise Value (EV) 1 0.1758 0.3899 4.648 7.076 5.644 2.154 -1.496
Change - 121.83% 1,092.19% 52.23% -20.24% -61.84% -169.47%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue - 0.02x 0.21x 0.24x 0.16x 0.13x 0.13x
EV / Revenue - 0.02x 0.15x 0.15x 0.06x 0.02x -0.01x
EV / EBITDA - - 3.18x 5.68x 1.9x 0.49x -0.29x
EV / EBIT - - 4.46x 6.63x 2.31x 0.55x -0.32x
EV / FCF - - 5.51x 3.5x 1.96x 0.62x -0.41x
FCF Yield - - 18.1% 28.5% 51% 163% -244%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 - 19.78 31.37 47.91 93.37 113.8 118
EBITDA 1 - - 1.461 1.246 2.97 4.41 5.15
EBIT 1 - - 1.042 1.067 2.44 3.92 4.69
Net income 1 -1.51 -2.4 1.402 1.724 3.67 2.86 3.48
Net Debt 1 - - -1.97 -4.564 -9.45 -12.94 -16.59
Reference price 2 14.6000 0.5588 0.1140 0.2005 0.2600 0.2600 0.2600
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.($)
5.16x1.78x3x4.98% 1,175B
28.06x5.56x21.29x0.32% 1.36B
-32.37x7.99x152.17x - 932M
17.56x0.34x9.08x4.57% 899M
17.88x0.85x7.94x-.--% 128M
Average 7.26x 3.30x 38.69x 2.47% 235.67B
Weighted average by Cap. 5.16x 1.79x 3.14x 4.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!