Company Valuation: CAMERIT AG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4.02 5.2 4 4.56 1.84 2.04
Change - 29.35% -23.08% 14% -59.65% 10.87%
Enterprise Value (EV) 1 -4.485 -2.124 -3.063 -2.318 -0.6716 -0.4868
Change - 52.64% -44.18% 24.32% 71.02% 27.52%
P/E 0.66x 46.5x -25.6x -37.8x -22.3x 3,505x
PBR 0.57x 0.73x 0.57x 0.66x 0.81x 0.9x
PEG - -0.5x 0x 1.7x 0.7x -35x
Capitalization / Revenue 35.9x 46.6x 38.9x 68.5x - 10.2x
EV / Revenue -40x -19x -29.8x -34.8x - -2.43x
EV / EBITDA 3.94x 3.18x 9.73x 8.93x 2.48x 9.34x
EV / EBIT 3.93x 3.18x 9.7x 8.89x 2.47x 9.29x
EV / FCF -1.01x 1.29x 9.8x 8.15x -14.5x 26.1x
FCF Yield -98.6% 77.6% 10.2% 12.3% -6.9% 3.83%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 61.1 1.119 -1.56 -1.207 -0.8263 0.00582
Distribution rate - - - - - -
Net sales 1 0.112 0.1115 0.1028 0.0665 - 0.2
EBITDA 1 -1.139 -0.6671 -0.3147 -0.2596 -0.2713 -0.0521
EBIT 1 -1.141 -0.6681 -0.3157 -0.2606 -0.2715 -0.0524
Net income 1 6.11 0.1119 -0.156 -0.1207 -0.0826 0.000582
Net Debt 1 -8.505 -7.324 -7.063 -6.878 -2.512 -2.527
Reference price 2 40.20 52.00 40.00 45.60 18.40 20.40
Nbr of stocks (in thousands) 100 100 100 100 100 100
Announcement Date 3/26/21 3/29/22 4/17/23 4/5/24 4/10/25 4/16/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.28M
19.57x5.56x11.91x2.14% 168B
13.71x3.36x - 2.58% 151B
16.29x7.32x - 1.54% 102B
19.88x11.19x16.23x4.51% 71.26B
13.52x5.23x - 1.94% 49.81B
10.64x1.57x4.8x1.38% 43.55B
5.04x5.22x3.76x3.62% 35.34B
13.68x5.07x15.82x1.92% 32.15B
Average 14.04x 5.57x 10.50x 2.45% 72.55B
Weighted average by Cap. 15.60x 5.61x 11.44x 2.41%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. RTML Stock
  4. Valuation CAMERIT AG