Company Valuation: Class Editori Spa

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 18 14.78 14.41 16.92 22.23 45.18
Change - -17.9% -2.46% 17.41% 31.37% 103.23%
Enterprise Value (EV) 1 120.3 119.9 56.56 54.9 63.25 73.74
Change - -0.32% -52.83% -2.94% 15.22% 16.57%
P/E -0.88x -1.08x 1.4x 16.5x -8.04x -7x
PBR -1.81x -0.63x 2.22x 1.51x 2.6x 12.8x
PEG - 0x -0x -0.2x 0x -0x
Capitalization / Revenue 0.28x 0.21x 0.18x 0.19x 0.26x 0.56x
EV / Revenue 1.86x 1.72x 0.72x 0.62x 0.73x 0.92x
EV / EBITDA -17.6x -28.8x -3.6x 5.29x 10.6x 33x
EV / EBIT -9.72x -20.1x -2.79x 9.45x 46.5x -33.1x
EV / FCF 7.88x 80.8x -11.1x 14.8x -16.3x 3.04x
FCF Yield 12.7% 1.24% -8.99% 6.75% -6.12% 32.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.12 -0.08 0.06 0.003717 -0.01 -0.02
Distribution rate - - - - - -
Net sales 1 64.52 69.58 78.46 88.09 86.3 79.97
EBITDA 1 -6.834 -4.162 -15.69 10.39 5.979 2.235
EBIT 1 -12.38 -5.976 -20.26 5.808 1.359 -2.231
Net income 1 -20.3 -13.01 17.34 1.028 -2.885 -5.319
Net Debt 1 102.3 105.1 42.15 37.97 41.02 28.55
Reference price 2 0.1050 0.0862 0.0840 0.0612 0.0804 0.1400
Nbr of stocks (in thousands) 171,416 171,416 171,586 276,525 276,525 322,734
Announcement Date 5/5/21 6/7/22 4/7/23 4/8/24 4/30/25 4/30/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 53.29M
18.88x2.32x10.02x2.18% 10.05B
-15.05x8.1x20.91x1.01% 5.65B
84.78x1.38x17.67x0.83% 3.36B
13.35x - - 5.68% 3.33B
9.62x0.58x4.66x3.6% 3.1B
11.13x0.29x2.04x6.79% 2.73B
14.3x - - - 2.69B
35.83x1.71x6.3x3.21% 1.89B
Average 21.61x 2.40x 10.27x 3.33% 3.65B
Weighted average by Cap. 18.31x 2.97x 11.58x 2.83%

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. CLE Stock
  4. Valuation Class Editori Spa