Company Valuation: Ascory Bank AG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 36.96 44.39 57.25 30.93 26.92 26.11
Change - 20.11% 28.96% -45.96% -12.99% -2.99%
Enterprise Value (EV) 1 -236.7 -757.9 172.5 108.7 26.76 23.75
Change - -220.21% 122.75% -36.95% -75.39% -11.25%
P/E 21.6x 2.58x 6.32x 2.13x -17.1x 52x
PBR 0.96x 0.8x 0.88x 0.39x 0.35x 0.33x
PEG - 0x -0.1x 0x 0x -0x
Capitalization / Revenue 1.58x 0.91x 0.72x 0.47x 0.65x 0.8x
EV / Revenue -10.1x -15.5x 2.16x 1.66x 0.64x 0.72x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.17 1.71 0.9018 1.446 -0.1569 0.05
Distribution rate - - - - - -
Net sales 1 23.42 49 79.85 65.4 41.63 32.77
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 1.715 17.17 9.057 14.52 -1.576 0.5232
Net Debt 1 -273.7 -802.3 115.2 77.8 -0.1528 -2.36
Reference price 2 3.680 4.420 5.700 3.080 2.680 2.600
Nbr of stocks (in thousands) 10,043 10,043 10,043 10,043 10,043 10,043
Announcement Date 6/29/21 6/29/22 6/20/24 3/5/25 8/13/25 4/13/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 30.09M
13.08x - - 1.92% 881B
6.27x - - 4.95% 417B
11.79x - - 2.21% 378B
6.68x - - 4.76% 358B
11.99x - - 4.36% 335B
6.2x - - 4.98% 331B
6.81x - - 4.67% 304B
17.2x - - 2.45% 272B
14.43x - - 2.73% 261B
Average 10.49x 3.67% 353.52B
Weighted average by Cap. 10.62x 3.45%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ascory Bank AG

Historical PBR trend

Valuation ratios - PBR - Ascory Bank AG

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ascory Bank AG

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ascory Bank AG

  1. Stock Market
  2. Stocks
  3. VG80 Stock
  4. Valuation Ascory Bank AG