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 38.84 18.23 1.151
Change - -11.28% -21.97% 31.85% -50.97% -93.69%
P/E -7.6x -5.27x -3.69x -4.24x -18.1x -550x
PBR 8.09x - - - - -
PEG - -1.07x 0.43x -3.42x 0.3x 5.7x
Capitalization / Revenue - - - - 46.1x 13.1x
EV / Revenue - - - - 22.8x 0.41x
EV / EBITDA -7.63x -5.46x -4.26x -4.91x -8.95x -17.2x
EV / EBIT -7.6x -5.43x -4.24x -4.89x -9.11x -12x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.168 -0.1763 -0.1613 -0.1633 -0.0212 -0.0007
Distribution rate - - - - - -
Net sales 1 - - - - 0.8 2.808
EBITDA 1 -5.574 -6.918 -6.917 -7.918 -2.036 -0.067
EBIT 1 -5.598 -6.953 -6.946 -7.945 -2 -0.096
Net income 1 -5.479 -6.822 -7.266 -8.16 -2.098 -0.071
Net Debt 1 -3.452 0.26 0.643 3.518 -18.69 -35.77
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 10/2/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15x1.57x6.93x3.13% 33.47B
10.57x3.37x5.81x3.41% 18.81B
7.51x2.18x4.62x1.87% 17.41B
16.03x3.74x9.86x6.13% 14.78B
7.63x0.82x4.15x6.74% 10.99B
Average 11.35x 2.34x 6.27x 4.26% 19.09B
Weighted average by Cap. 12.07x 2.28x 6.42x 3.84%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA