Company Valuation: ATON

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 23.47 52.01 30.53 16.92 7.795 7.921
Change - 121.61% -41.3% -44.59% -53.93% 1.62%
Enterprise Value (EV) 1 23.48 52.08 29.96 18.56 11.04 12.49
Change - 121.81% -42.48% -38.06% -40.53% 13.18%
P/E Ratio -31.9x -159x -495x - -0.45x -4.95x
PBR 4.49x 10.6x 3.62x - -1.82x 10x
PEG - 2.9x 6.1x - - 0.1x
Capitalization / Revenue 99.9x -541,810x - 10,851x 20.4x 12.9x
EV / Revenue 99.9x -542,523x - 11,903x 28.9x 20.3x
EV / EBITDA -17.8x -170x -258x -31.9x -15.7x -10.6x
EV / EBIT -17.3x -164x -243x -31.4x -14.7x -9.06x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.003146 -0.001397 -0.000264 - -0.0492 -0.002
Distribution rate - - - - - -
Net sales 1 0.2349 -0.000096 - 0.001559 0.3822 0.614
EBITDA 1 -1.321 -0.3069 -0.1162 -0.582 -0.7049 -1.176
EBIT 1 -1.361 -0.3171 -0.1233 -0.5901 -0.7532 -1.378
Net income 1 -0.7355 -0.3267 -0.0692 -0.5636 -18.85 -1.101
Net Debt 1 0.009753 0.0685 -0.5702 1.64 3.241 4.569
Reference price 2 0.1004 0.2225 0.1306 0.0618 0.0222 0.0099
Nbr of stocks (in thousands) 233,770 233,770 233,770 273,744 351,107 800,068
Announcement Date 4/30/20 5/25/21 4/29/22 3/31/23 6/3/24 4/29/25
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 11.67M
24.14x4.4x16.95x0.38% 179B
45.25x11.86x26.56x-.--% 146B
29.02x5.44x16.97x0.78% 130B
17.7x3.64x11.74x-.--% 71.85B
30.66x6.82x21.69x-.--% 49.51B
18.49x2.12x10.87x2.84% 45.25B
25.57x5.1x17.56x0.78% 37.17B
44.02x6.19x19.04x-.--% 35.66B
14.22x1.6x8.96x0.24% 29B
Average 27.67x 5.24x 16.70x 0.56% 72.35B
Weighted average by Cap. 29.38x 6.05x 18.13x 0.46%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!