Valuation Bauer OTC Markets

Stocks

Market Closed - OTC Markets Other stock 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	253.1	-	-
Change	-	-	-	-
Enterprise Value (EV) ¹	204	541.1	521.1	474.1
Change	-	-	-3.7%	-9.02%
P/E	33.9x	4.45x	3.87x	3.44x
PBR	-	0.45x	0.4x	0.35x
PEG	-	-	0.3x	0.3x
Capitalization / Revenue	-	0.15x	0.14x	0.13x
EV / Revenue	-	0.32x	0.29x	0.25x
EV / EBITDA	-	2.33x	2.09x	1.77x
EV / EBIT	-	4.51x	3.92x	3.25x
EV / FCF	-	18.7x	26.1x	10.1x
FCF Yield	-	5.36%	3.84%	9.91%
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	5.880	5.880	5.880
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	20.84x	3.22x	12.56x	2.06%	45.23B
ZCZL INDUSTRIAL TECHNOLOGY GROUP COMPANY LIMITED	5.75x	-	-	7.76%	3.85B
SANY HEAVY EQUIPMENT INTERNATIONAL HOLDINGS COMPANY LIMITED	9.24x	0.87x	5.94x	5.74%	3.11B
TIANDI SCIENCE & TECHNOLOGY CO.LTD	7.52x	-	-	-	2.94B
NAIPU MINING MACHINERY CO., LTD.	25.24x	-	-	0.43%	642M
Average	13.72x	2.04x	9.25x	4%	11.15B
Weighted average by Cap.	18.50x	3.07x	12.13x	2.67%