Valuation Bauer OTC Markets

Stocks

Market Closed - OTC Markets 09:30:03 2024-01-30 EST			5-day change	1st Jan Change
6.100 ^USD	-6.01%		-.--%	-

07-16	Housing stock grows faster than the population	DP
07-10	Housing construction keeps getting more expensive: prices jump sharply	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2025	2026	2027	2028
Market Cap ¹	204	228.1	246.2	-	-
Change	-	-	7.92%	-	-
Enterprise Value (EV) ¹	204	228.1	534.2	514.2	467.2
Change	-	-	134.19%	-3.74%	-9.14%
P/E	33.9x	20.4x	4.33x	3.76x	3.35x
PBR	-	-	0.44x	0.39x	0.34x
PEG	-	-	0x	0.2x	0.3x
Capitalization / Revenue	-	-	0.15x	0.14x	0.13x
EV / Revenue	-	-	0.32x	0.29x	0.25x
EV / EBITDA	-	-	2.3x	2.06x	1.74x
EV / EBIT	-	-	4.45x	3.87x	3.2x
EV / FCF	-	-	18.4x	25.7x	9.94x
FCF Yield	-	-	5.43%	3.89%	10.1%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	0.14	0.26	1.32	1.52	1.71
Distribution rate	-	-	-	-	-
Net sales ¹	-	-	1,693	1,795	1,902
EBITDA ¹	-	-	232	249	268
EBIT ¹	-	-	120	133	146
Net income ¹	5.471	11.21	57	66	74
Net Debt ¹	-	-	288	268	221
Reference price ²	4.740	5.300	5.720	5.720	5.720
Nbr of stocks (in thousands)	43,037	43,037	43,037	-	-
Announcement Date	7/26/24	6/16/26	-	-	-

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.($)
SANDVIK AB	21.99x	3.39x	13.25x	2%	47.05B
SANY HEAVY EQUIPMENT INTERNATIONAL HOLDINGS COMPANY LIMITED	11.88x	0.97x	7.68x	4.55%	3.64B
ZCZL INDUSTRIAL TECHNOLOGY GROUP COMPANY LIMITED	5.21x	-	-	8.56%	3.48B
TIANDI SCIENCE & TECHNOLOGY CO.LTD	7.64x	-	-	-	3.02B
NAIPU MINING MACHINERY CO., LTD.	31.72x	-	-	0.18%	558M
Average	15.69x	2.18x	10.47x	3.82%	11.55B
Weighted average by Cap.	19.68x	3.22x	12.85x	2.57%