Company Valuation: Atome Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 46 37.49 28.82 36.92 36.92 -
Change - -18.5% -23.15% 28.12% 0% -
Enterprise Value (EV) 1 42.55 37.75 29.46 37.18 25.3 33.82
Change - -11.28% -21.97% 26.21% -31.96% 33.68%
P/E -7.6x -5.27x -3.69x -6.18x -9.74x -11.7x
PBR 8.09x - - - - -
PEG - -1.07x 0.43x 0.1x 0.3x 0.7x
Capitalization / Revenue - - - - 27.7x 13.2x
EV / Revenue - - - - 19x 12.1x
EV / EBITDA -7.63x -5.46x -4.26x -8.88x -7.7x -9.66x
EV / EBIT -7.6x -5.43x -4.24x -12.4x -5.27x -9.66x
EV / FCF - - - - -1,413,256x -2,662,804x
FCF Yield - - - - -0% -0%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.168 -0.1763 -0.1613 -0.0623 -0.0395 -0.033
Distribution rate - - - - - -
Net sales 1 - - - - 1.333 2.8
EBITDA 1 -5.574 -6.918 -6.917 -4.186 -3.286 -3.5
EBIT 1 -5.598 -6.953 -6.946 -3 -4.8 -3.5
Net income 1 -5.479 -6.822 -7.266 -4.274 -3.4 -3.3
Net Debt 1 -3.452 0.26 0.643 0.2605 -11.62 -3.1
Reference price 2 1.2772 0.9298 0.5947 0.3848 0.3848 0.3848
Nbr of stocks (in thousands) 36,021 40,323 48,457 95,948 95,948 -
Announcement Date 6/27/23 6/27/24 6/26/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-6.18x - -8.88x - 37.51M
10.58x3.57x5.71x3.75% 19.28B
6.67x2.11x4.21x1.72% 18.23B
12.05x3.57x7.95x6.03% 15.72B
7.17x0.79x3.97x6.97% 11.97B
-46.72x0.95x7.16x3.9% 7.16B
25.22x1.65x15.27x0.63% 6.18B
10.27x1.96x4.91x6.86% 5.93B
11.27x4.13x7.76x0.94% 5.48B
Average 3.37x 2.34x 5.34x 3.85% 10B
Weighted average by Cap. 6.05x 2.49x 6.40x 4%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA