Company Valuation: Capital B

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 66.87 73.32 14.5 7.942 28.08 170.8
Change - 9.65% -80.22% -45.24% 253.61% 508.13%
Enterprise Value (EV) 1 68.15 74.2 19.38 10.25 32.38 267.1
Change - 8.88% -73.88% -47.14% 216.08% 724.91%
P/E 9.3x -11.5x -0.32x -0.04x 2.15x -0.27x
PBR 9.26x 0.25x 0.06x 0.11x 0.23x 0.16x
PEG - 0x -0x -0x -0x 0x
Capitalization / Revenue 7.86x 3.89x 0.56x 0.35x 1.76x 13x
EV / Revenue 8.01x 3.94x 0.75x 0.46x 2.03x 20.3x
EV / EBITDA 160x -62.5x -2.23x -7.97x -13.5x 5.48x
EV / EBIT -282x -38.2x -2.1x -0.63x -10.7x -25.4x
EV / FCF 29.9x -9.66x -3.68x 1.13x -5.67x -1.37x
FCF Yield 3.35% -10.4% -27.2% 88.8% -17.7% -73%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.2354 -0.1284 -0.8714 -2.662 0.14 -2.74
Distribution rate - - - - - -
Net sales 1 8.509 18.83 25.85 22.5 15.98 13.17
EBITDA 1 0.427 -1.187 -8.701 -1.286 -2.396 48.71
EBIT 1 -0.242 -1.943 -9.241 -16.34 -3.024 -10.5
Net income 1 0.724 -0.516 -5.021 -21.17 1.356 -62.18
Net Debt 1 1.28 0.88 4.88 2.304 4.302 96.37
Reference price 2 2.1900 1.4780 0.2830 0.1000 0.3010 0.7530
Nbr of stocks (in thousands) 30,533 49,607 51,249 79,417 93,298 226,798
Announcement Date 4/22/21 5/20/22 5/24/23 5/28/24 5/14/25 4/30/26
1EUR in Million2EUR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
25.82x8.72x15.47x1.07% 24.18B
20.88x3.85x9.67x1.33% 19.63B
25.67x0.82x8.11x1.39% 13.67B
20.72x0.79x10.57x2.84% 8.88B
16.08x1.45x8.05x1.25% 5.18B
22.29x1.59x10.56x2.24% 4.68B
78.44x3.03x53.14x0.6% 2.44B
39.97x1.02x17.76x0.52% 1.82B
17.75x - - - 1.6B
Average 29.74x 2.66x 16.67x 1.4% 9.12B
Weighted average by Cap. 24.97x 4.09x 12.70x 1.44%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


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