Company Valuation: Bauer

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2026 2027 2028
Market Cap 1 204 254.8 - -
Change - - - -
Enterprise Value (EV) 1 204 542.8 522.8 475.8
Change - - -3.68% -8.99%
P/E 33.9x 4.48x 3.89x 3.46x
PBR - 0.46x 0.4x 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 - 2.34x 2.1x 1.78x
EV / EBIT - 4.52x 3.93x 3.26x
EV / FCF - 18.7x 26.1x 10.1x
FCF Yield - 5.34% 3.83% 9.88%
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 5.920 5.920 5.920
Nbr of stocks (in thousands) 43,037 43,037 - -
Announcement Date 7/26/24 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 291M
23.92x3.66x14.37x1.86% 50.04B
5.53x - - 8.06% 3.75B
7.45x - - - 2.94B
7.98x0.77x5.34x6.84% 2.85B
22.5x - - 0.48% 571M
Average 13.47x 2.22x 9.86x 4.31% 10.07B
Weighted average by Cap. 21.20x 3.50x 13.89x 2.5%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA