Company Valuation: Artmarket.com

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 48.82 71.7 47.23 33.72 27.74 23.55
Change - 46.87% -34.14% -28.59% -17.75% -15.11%
Enterprise Value (EV) 1 48.01 69.64 44.73 32.34 26.13 21.86
Change - 45.05% -35.76% -27.71% -19.2% -16.34%
P/E 61.1x 77.4x 56.2x 40x 43.7x 23,600x
PBR 2.46x 2.4x 1.54x 1.07x 0.86x 0.76x
PEG - 4.8x -6.06x 132.39x -1.8x -236.4x
Capitalization / Revenue 6.26x 9.26x 6.04x 4.11x 3.32x 2.77x
EV / Revenue 6.16x 8.99x 5.72x 3.94x 3.13x 2.57x
EV / EBITDA 44.8x 68.4x 57.6x 34.7x 42.4x -92.2x
EV / EBIT 52x 79.4x 64.6x 37.5x 48x -70.7x
EV / FCF -215x 15.7x -291x -22.5x -407x -
FCF Yield -0.47% 6.37% -0.34% -4.45% -0.25% -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.1201 0.1394 0.1264 0.1268 0.0954 0.00015
Distribution rate - - - - - -
Net sales 1 7.797 7.742 7.822 8.209 8.357 8.497
EBITDA 1 1.071 1.018 0.776 0.931 0.616 -0.237
EBIT 1 0.924 0.877 0.692 0.863 0.544 -0.309
Net income 1 0.799 0.927 0.841 0.844 0.635 0.001
Net Debt 1 -0.813 -2.067 -2.493 -1.388 -1.611 -1.69
Reference price 2 7.340 10.780 7.100 5.070 4.170 3.540
Nbr of stocks (in thousands) 6,652 6,652 6,652 6,652 6,652 6,652
Announcement Date 4/30/21 4/28/22 4/24/23 4/30/24 5/2/25 4/28/26
1EUR in Million2EUR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
18.64x2.2x9.67x2.22% 9.61B
-13.84x7.27x18.82x1.09% 4.93B
83.24x1.4x18.6x0.83% 3.39B
13.67x - - 5.68% 3.22B
9.36x0.57x4.6x3.7% 2.98B
11.69x0.32x2.23x5.38% 2.83B
33.65x - - - 2.56B
14.51x - - - 2.38B
Average 21.36x 2.35x 10.78x 3.15% 3.99B
Weighted average by Cap. 19.41x 2.71x 11.32x 2.75%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!