Company Valuation: Bullish

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 5,706 4,158 - -
Change - -27.13% - -
Enterprise Value (EV) 5,706 4,158 4,158 4,158
Change - -27.13% 0% 0%
P/E -6.16x -6.89x 8.39x -
PBR 1.5x 1.83x - -
PEG 0x 0.2x -0x -
Capitalization / Revenue 19.8x 11.6x 10.2x 8.16x
EV / Revenue 0x 11.6x 10.2x 8.16x
EV / EBITDA 0x 31.6x 24.9x 18.2x
EV / EBIT 0x 40.3x - -
EV / FCF 0x 40.9x 39.2x -
FCF Yield 0.33% 2.44% 2.55% -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -6.15 -3.98 3.27 -
Distribution rate - - - -
Net sales 1 288.5 358.1 407.1 509.4
EBITDA 1 94.27 131.4 166.9 228.3
EBIT 1 91.21 103.2 - -
Net income 1 -436.6 -588.8 528.7 -
Net Debt - - - -
Reference price 2 37.87 27.42 27.42 27.42
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.($)
-7.41x - - -.--% 4.47B
-60.53x7.82x36.07x-.--% 45.69B
-0.99x - - - 13.07B
-14.04x12.26x18.89x-.--% 10.64B
-12.84x40.21x-42.03x - 8.35B
-3.64x37.82x185.17x - 5.83B
-13.18x15.94x45.82x - 5.46B
-4.99x8.07x-22.61x-.--% 5.15B
-3.24x11.22x33.78x-.--% 4.33B
-6.82x34.44x-247.48x-.--% 3.73B
Average -12.77x 20.97x 0.95x 0% 10.67B
Weighted average by Cap. -30.23x 15.14x 21.70x 0%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Bullish

Historical PBR trend

Valuation ratios - PBR - Bullish

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Bullish

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Bullish


Year-on-year evolution of the Yield

Valuation ratios - Yield - Bullish