Company Valuation: AS PRFoods

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 15.75 16.02 13.11 8.441 3.768 1.997
Change - 1.67% -18.12% -35.63% -55.36% -47%
Enterprise Value (EV) 1 36.45 38.4 37.82 25.18 18.06 8.177
Change - 5.34% -1.51% -33.42% -28.26% -54.73%
P/E -10.5x -3.24x -1.65x 28.6x -0.83x 0.33x
PBR 0.81x 1.05x 1.67x 1.05x 1.18x 0.19x
PEG - -0x -0x -0x 0x -0x
Capitalization / Revenue 0.2x 0.27x 0.31x 0.43x 0.22x 0.11x
EV / Revenue 0.47x 0.65x 0.9x 1.29x 1.06x 0.44x
EV / EBITDA 23.5x -16.6x -12.8x 95x -43.8x 77.1x
EV / EBIT 424x -10.2x -8.22x -26x -12.6x -13x
EV / FCF 10.4x 60.9x -8.27x 14.5x -71.6x -10.1x
FCF Yield 9.65% 1.64% -12.1% 6.88% -1.4% -9.94%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.04 -0.131 -0.2105 0.007832 -0.1207 0.16
Distribution rate - - - - - -
Net sales 1 78.29 58.69 42.13 19.58 17.09 18.78
EBITDA 1 1.55 -2.307 -2.963 0.265 -0.412 0.106
EBIT 1 0.086 -3.757 -4.601 -0.967 -1.433 -0.63
Net income 1 -1.718 -5.069 -8.143 0.303 -4.668 7.339
Net Debt 1 20.7 22.39 24.71 16.74 14.3 6.18
Reference price 2 0.4180 0.4250 0.3480 0.2240 0.1000 0.0530
Nbr of stocks (in thousands) 37,683 37,683 37,683 37,683 37,683 37,683
Announcement Date 10/30/20 11/15/21 10/31/22 10/31/23 10/31/24 10/31/25
1EUR in Million2EUR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.16M
21.67x2.92x14.57x3.81% 257B
19.88x2.54x15.12x3.22% 81.57B
16.66x1.72x9.75x3.8% 44.55B
15.28x0.54x9.78x2.52% 39.81B
20.68x3.15x12.8x3.38% 34.32B
36.14x3.12x18.19x1.03% 31.92B
26.13x5.5x17.54x3.21% 29.68B
-8.35x1.83x9.13x6.77% 28.08B
Average 18.51x 2.67x 13.36x 3.47% 60.81B
Weighted average by Cap. 20.02x 2.70x 13.89x 3.56%

Y-o-Y evolution of P/E

Valuation ratios - P/E - AS PRFoods

Historical PBR trend

Valuation ratios - PBR - AS PRFoods

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - AS PRFoods

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - AS PRFoods