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 19.26 17.48
Change - -11.28% -21.97% 26.21% -48.2% -9.21%
P/E -7.6x -5.27x -3.69x -6.18x -11.7x -22.8x
PBR 8.09x - - - - -
PEG - -1.07x 0.43x 0.1x 0.2x 0.5x
Capitalization / Revenue - - - - 36.9x 13.2x
EV / Revenue - - - - 19.3x 6.24x
EV / EBITDA -7.63x -5.46x -4.26x -8.88x -6.51x -9.8x
EV / EBIT -7.6x -5.43x -4.24x -12.4x -5.66x -9.72x
EV / FCF - - - - -1,075,806x -1,376,701x
FCF Yield - - - - -0% -0%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.168 -0.1763 -0.1613 -0.0623 -0.0328 -0.0168
Distribution rate - - - - - -
Net sales 1 - - - - 1 2.804
EBITDA 1 -5.574 -6.918 -6.917 -4.186 -2.957 -1.784
EBIT 1 -5.598 -6.953 -6.946 -3 -3.4 -1.798
Net income 1 -5.479 -6.822 -7.266 -4.274 -2.932 -1.686
Net Debt 1 -3.452 0.26 0.643 0.2605 -17.66 -19.43
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.($)
10.8x3.67x5.88x3.67% 19.69B
7.01x2.2x4.41x1.66% 18.89B
11.83x3.5x7.76x6.15% 15.43B
7.9x0.85x4.21x7.12% 11.63B
-45.94x0.94x7.1x4% 6.98B
25.62x1.68x15.53x0.62% 6.28B
12.77x4.7x8.82x0.83% 6.21B
10.32x1.92x4.95x6.89% 5.86B
Average 5.04x 2.43x 7.33x 3.87% 11.37B
Weighted average by Cap. 6.59x 2.58x 6.58x 3.94%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA