Company Valuation: Bullish

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 5,706 5,459 - -
Change - -4.33% - -
Enterprise Value (EV) 5,706 5,459 5,459 5,459
Change - -4.33% 0% 0%
P/E -6.16x -9.27x 14.2x -
PBR 1.5x 2.4x - -
PEG 0x 0.3x -0x -
Capitalization / Revenue 19.8x 15.3x 13.4x 12.5x
EV / Revenue 0x 15.3x 13.4x 12.5x
EV / EBITDA 0x 41.5x 32.4x 31.2x
EV / EBIT 0x 52.9x - -
EV / FCF 0x 56.3x 51.5x -
FCF Yield 0.33% 1.78% 1.94% -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -6.15 -3.885 2.535 -
Distribution rate - - - -
Net sales 1 288.5 357.3 406 438
EBITDA 1 94.27 131.7 168.5 175.1
EBIT 1 91.21 103.2 - -
Net income 1 -436.6 -589.2 409 -
Net Debt - - - -
Reference price 2 37.87 36.00 36.00 36.00
Nbr of stocks (in thousands) 150,684 151,648 - -
Announcement Date 2/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-9.27x - - -.--% 5.46B
-64.97x8.51x40.74x-.--% 48.71B
-21.41x14.14x20.61x-.--% 17.61B
-1.14x - - - 15.06B
-4.42x14.03x42.8x-.--% 5.75B
-7.16x - - - 3.36B
59.41x - - - 2.41B
-3.31x - - - 2.41B
-37.59x10.63x-186.76x-.--% 1.32B
Average -9.98x 11.83x -20.65x 0% 11.34B
Weighted average by Cap. -35.00x 10.33x 31.98x 0%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!