Valuation AUREA

Stocks

Real-time Euronext Paris 11:09:36 2026-09-01 EDT			5-day change	1st Jan Change
5.860 ^EUR	0.00%		+8.52%	-0.68%

05-27	Nuclidium AG announced that it has received CHF 105 million in funding from a group of investors	CI
04-29	Aurea SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026
Market Cap ¹	76.87	63.47	47.97	50.8	55.17	54.8
Change	-	-17.44%	-24.41%	5.89%	8.61%	-0.67%
Enterprise Value (EV)	76.87	75.91	65.98	66.54	55.17	54.8
Change	-	-1.25%	-13.08%	0.85%	-17.09%	-0.67%
P/E	-	21.5x	10.4x	49.3x	-10.2x	56.6x
PBR	-	0.92x	0.66x	0.69x	-	-
PEG	-	-	0.2x	-0.6x	0x	-0x
Capitalization / Revenue	350,524x	250,362x	-	207,431x	247,721x	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	0.15	-	-	-	-
Rate of return	-	2.25%	-	-	-	-
EPS ²	-	0.31	0.49	0.11	-0.58	0.1034
Distribution rate	-	48.4%	-	-	-	-
Net sales	219.3	253.5	-	244.9	222.7	-
EBITDA	-	13.6	10.25	17.03	-	-
EBIT	-	5.508	-3.607	4.43	-	-
Net income	11.2	3	4.635	1.061	-	-
Net Debt	-	12.45	18.01	15.74	-	-
Reference price ²	8.100	6.660	5.100	5.420	5.900	5.860
Nbr of stocks (in thousands)	9,490	9,529	9,406	9,372	9,351	9,352
Announcement Date	4/28/22	5/9/23	4/30/24	4/29/25	4/29/26	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AUREA	56.65x	-	-	-	63.65M
WASTE MANAGEMENT, INC.	27.3x	4.18x	13.44x	1.72%	87.51B
REPUBLIC SERVICES, INC.	30.47x	4.71x	14.67x	1.15%	67.65B
VERALTO CORPORATION	23.99x	4.22x	16.52x	0.53%	24.03B
CLEAN HARBORS, INC.	32.18x	2.87x	13.44x	-.--%	16.64B
TETRA TECH, INC.	22.27x	-	-	0.64%	9.25B
FOMENTO DE CONSTRUCCIONES Y CONTRATAS, S.A.	14.32x	0.76x	4.88x	4.74%	6.16B
KURITA WATER INDUSTRIES LTD.	18.81x	2.11x	9.37x	1.71%	5.51B
INFORE ENVIRONMENT TECHNOLOGY GROUP CO., LTD.	31.81x	-	-	-	4.25B
ZIJIN LONGKING CO., LTD.	15.72x	-	-	-	3.41B
Average	27.35x	3.14x	12.05x	1.5%	22.45B
Weighted average by Cap.	27.41x	4.09x	13.83x	1.32%