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 15.96 - -
Change - 121.83% 1,597.48% 75.88% 37.16% - -
Enterprise Value (EV) 1 0.1758 0.3899 4.648 7.076 9.395 6.975 3.815
Change - 121.83% 1,092.19% 52.23% 32.77% -25.76% -45.31%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue - 0.02x 0.21x 0.24x 0.17x 0.16x 0.16x
EV / Revenue - 0.02x 0.15x 0.15x 0.1x 0.07x 0.04x
EV / EBITDA - - 3.18x 5.68x 3.03x 1.73x 0.76x
EV / EBIT - - 4.46x 6.63x 3.67x 1.96x 0.84x
EV / FCF - - 5.51x 3.5x 4.92x 2.96x 1.25x
FCF Yield - - 18.1% 28.5% 20.3% 33.8% 79.7%
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 0.2750 0.2750 0.2750
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.($)
- 0.09x2.82x - 17.46M
5.47x1.86x3.18x0.63% 1,119B
25.44x4.92x18.92x0.39% 1.22B
17.52x0.37x8.97x3.41% 1.01B
14.14x3.2x11.84x - 546M
11.62x0.99x7.23x-.--% 186M
Average 14.84x 1.91x 8.83x 1.11% 187.05B
Weighted average by Cap. 5.51x 1.86x 3.21x 0.63%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA