Company Valuation: Bigben Interactive
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 393.8 | 284.9 | 98.1 | 51.76 | 21.02 | 1.321 | - | - |
| Change | - | -27.65% | -65.57% | -47.24% | -59.39% | -93.72% | - | - |
| Enterprise Value (EV) 1 | 361.6 | 171.3 | 234.7 | 241.9 | 210.3 | 218.9 | 219.5 | 168.3 |
| Change | - | -52.61% | 36.97% | 3.09% | -13.09% | 4.1% | 0.27% | -23.32% |
| P/E | 20.8x | 28.1x | 7.68x | 3.71x | 90.2x | 0.42x | 0.17x | 0.15x |
| PBR | 1.54x | 1.21x | 0.45x | 0.23x | 0.1x | 0.01x | 0.01x | 0.01x |
| PEG | - | -0.6x | 0.3x | 0.41x | -0.9x | 0x | 0x | 0x |
| Capitalization / Revenue | 1.34x | 1.03x | 0.35x | 0.18x | 0.07x | 0.02x | 0x | 0x |
| EV / Revenue | 1.23x | 0.62x | 0.83x | 0.83x | 0.73x | 0.76x | 0.71x | 0.53x |
| EV / EBITDA | 5.35x | 3.41x | 4.24x | 3.1x | 3.44x | 3.04x | 2.67x | 2.02x |
| EV / EBIT | 9.99x | 8.16x | 13.8x | 10.2x | -105x | 27.4x | 12.8x | 8.33x |
| EV / FCF | -5,478x | -7.03x | -8.1x | -41.2x | -23.6x | 14.6x | 89.6x | 10.9x |
| FCF Yield | -0.02% | -14.2% | -12.3% | -2.43% | -4.24% | 6.85% | 1.12% | 9.15% |
| Dividend per Share 2 | 0.3 | 0.3 | - | - | - | 0.3 | - | - |
| Rate of return | 1.52% | 2.01% | - | - | - | 420% | - | - |
| EPS 2 | 0.95 | 0.53 | 0.69 | 0.753 | 0.0126 | 0.17 | 0.42 | 0.48 |
| Distribution rate | 31.6% | 56.6% | - | - | - | 176% | - | - |
| Net sales 1 | 292.9 | 275.7 | 283.8 | 291.9 | 288 | 284.5 | 311 | 318 |
| EBITDA 1 | 67.6 | 50.3 | 55.4 | 78 | 61.1 | 72.1 | 82.1 | 83.3 |
| EBIT 1 | 36.2 | 21 | 17 | 23.8 | -2 | 8 | 17.1 | 20.2 |
| Net income 1 | 18.9 | 10.3 | 13 | 21 | 0.235 | 3.2 | 7.7 | 8.9 |
| Net Debt 1 | -32.2 | -113.5 | 136.6 | 190.2 | 189.3 | 217.6 | 218.2 | 167 |
| Reference price 2 | 19.7400 | 14.9000 | 5.3000 | 2.7950 | 1.1360 | 0.0714 | 0.0714 | 0.0714 |
| Nbr of stocks (in thousands) | 19,948 | 19,121 | 18,509 | 18,518 | 18,503 | 18,497 | - | - |
| Announcement Date | 5/31/21 | 5/30/22 | 5/30/23 | 6/3/24 | 6/2/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 0.42x | 0.76x | 3.04x | 418.41% | 1.48M | |
| 21.5x | 3.22x | 15.98x | 2.74% | 59.16B | |
| 23.54x | 2.26x | 12.44x | 1.84% | 23.57B | |
| 16.37x | 3.09x | 10.55x | 2.95% | 13.36B | |
| 27.5x | 7.67x | 16.8x | 3.18% | 7.23B | |
| 16.96x | 8.5x | 14.04x | 5.31% | 7.03B | |
| 10.49x | 1.15x | 7.63x | -.--% | 4.79B | |
| 20.65x | 2.11x | 11.52x | 1.44% | 4.08B | |
| 19.31x | 1.07x | 8.88x | 1.75% | 2.34B | |
| Average | 17.42x | 3.31x | 11.21x | 48.62% | 13.51B | |
| Weighted average by Cap. | 20.92x | 3.43x | 14.02x | 2.6% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
