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	2026	2027	2028
Market Cap ¹	204	256.5	-	-
Change	-	-	-	-
Enterprise Value (EV) ¹	204	544.5	524.5	477.5
Change	-	-	-3.67%	-8.96%
P/E	33.9x	4.52x	3.92x	3.49x
PBR	-	0.46x	0.41x	0.36x
PEG	-	-	0.3x	0.3x
Capitalization / Revenue	-	0.15x	0.14x	0.13x
EV / Revenue	-	0.32x	0.29x	0.25x
EV / EBITDA	-	2.35x	2.11x	1.78x
EV / EBIT	-	4.54x	3.94x	3.27x
EV / FCF	-	18.8x	26.2x	10.2x
FCF Yield	-	5.33%	3.81%	9.84%
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	0.14	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	57	66	74
Net Debt ¹	-	288	268	221
Reference price ²	4.740	5.960	5.960	5.960
Nbr of stocks (in thousands)	43,037	43,037	-	-
Announcement Date	7/26/24	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SANDVIK AB	21.41x	3.3x	12.9x	2.05%	47.75B
ZCZL INDUSTRIAL TECHNOLOGY GROUP COMPANY LIMITED	5.76x	-	-	7.73%	3.84B
SANY HEAVY EQUIPMENT INTERNATIONAL HOLDINGS COMPANY LIMITED	9.95x	0.85x	6.66x	5.26%	3.17B
TIANDI SCIENCE & TECHNOLOGY CO.LTD	7.59x	-	-	-	2.97B
NAIPU MINING MACHINERY CO., LTD.	26.78x	-	-	0.15%	661M
Average	14.30x	2.07x	9.78x	3.8%	11.68B
Weighted average by Cap.	19.11x	3.14x	12.51x	2.6%