Company Valuation: Bastogi S.p.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 88 82.52 70.12 56.76 54.2 90.6
Change - -6.22% -15.03% -19.05% -4.51% 67.15%
Enterprise Value (EV) 1 325.9 369 198.2 179.5 176 181.5
Change - 13.22% -46.29% -9.42% -1.93% 3.13%
P/E -8.95x 33.7x 5.08x 15.5x 7.49x 5.95x
PBR 16.9x 8.7x 2.73x 2x 1.54x 1.82x
PEG - -0x 0x -0.2x 0.1x 0x
Capitalization / Revenue 3.19x 3.13x 0.36x 1x 0.81x 1.29x
EV / Revenue 11.8x 14x 1.02x 3.15x 2.64x 2.58x
EV / EBITDA -42.6x -59.6x 3.87x 11.4x 8.58x 6.78x
EV / EBIT -23.2x -29.1x 4.43x 19x 11.7x 8.33x
EV / FCF -9.59x -6.48x 1.21x -25.4x 38.9x 10.4x
FCF Yield -10.4% -15.4% 82.4% -3.93% 2.57% 9.62%
Dividend per Share 2 - - 0.009 0.0045 0.0068 0.0135
Rate of return - - 1.43% 0.88% 1.4% 1.66%
EPS 2 -0.0892 0.022 0.124 0.033 0.065 0.1367
Distribution rate - - 7.26% 13.6% 10.5% 9.88%
Net sales 1 27.6 26.38 194.6 56.91 66.67 70.36
EBITDA 1 -7.652 -6.189 51.25 15.79 20.52 26.79
EBIT 1 -14.06 -12.66 44.7 9.427 15.03 21.78
Net income 1 -9.834 2.452 13.81 3.671 7.278 15.22
Net Debt 1 237.9 286.4 128 122.7 121.8 90.93
Reference price 2 0.798 0.742 0.630 0.510 0.487 0.814
Nbr of stocks (in thousands) 110,273 111,217 111,298 111,298 111,298 111,298
Announcement Date 4/30/21 4/29/22 4/28/23 4/29/24 4/30/25 6/15/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 148M
60.56x - - - 64.64B
13.75x4.48x12.05x3.68% 39.14B
5.61x0.73x1.51x8.77% 27.43B
8.05x1.45x8.04x4.4% 26.73B
17.28x3.88x15.6x1.42% 26.68B
13.18x3.02x14.44x2.65% 24.33B
9.11x3.35x7.66x-.--% 21.47B
10.19x2x8.23x4.12% 20.47B
7.95x0.88x3.21x2.81% 20.33B
Average 16.19x 2.47x 8.84x 3.48% 27.14B
Weighted average by Cap. 22.75x 2.62x 9.17x 3.61%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. B Stock
  4. Valuation Bastogi S.p.A.