Company Valuation: CONTOURGL

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,932 1,701 2,011 2,011 2,011 2,011
Change - -12% 18.27% 0% 0% 0%
Enterprise Value (EV) 1 5,520 5,601 5,361 5,594 5,987 6,516
Change - 1.47% -4.28% 4.34% 7.02% 8.83%
P/E 147x 21.7x 8.73x -26.1x 39.2x -
PBR 10.6x 8.14x 3.99x -12.4x -27.3x -
PEG - 0x 0x 0x -0x -
Capitalization / Revenue 1.37x 0.79x 0.71x 0.85x 1.12x 1.29x
EV / Revenue 3.91x 2.6x 1.9x 2.37x 3.33x 4.17x
EV / EBITDA 8.72x 7.23x 6.4x 6.36x 8.34x 9.67x
EV / EBIT 16.6x 14.6x 11x 11.2x 17.1x 18.3x
EV / FCF 13.7x 11x 11.6x 35x 13.7x -27.7x
FCF Yield 7.32% 9.07% 8.65% 2.86% 7.31% -3.61%
Dividend per Share 2 0.1624 0.1786 - - - -
Rate of return 5.53% 6.89% - - - -
EPS 2 0.02 0.1193 0.3488 -0.1164 0.0777 -
Distribution rate 812% 150% - - - -
Net sales 1 1,411 2,152 2,828 2,363 1,796 1,562
EBITDA 1 632.9 774.2 838.1 880.2 717.8 673.6
EBIT 1 333.3 384.3 487.2 497.5 351.1 355.6
Net income 1 16 78.3 231.3 -77.2 51.5 15.8
Net Debt 1 3,587 3,900 3,350 3,583 3,975 4,504
Reference price 2 2.935 2.592 3.044 3.044 3.044 3.044
Nbr of stocks (in thousands) 658,338 656,141 660,664 660,664 660,664 660,664
Announcement Date 4/1/21 4/11/22 4/19/23 4/25/24 5/7/25 4/16/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.11B
32.36x7.27x19.47x-.--% 41.74B
14.93x2.88x10.71x2.82% 34.57B
14.98x4.77x8.63x3.67% 16.55B
15.81x5.15x10.76x-.--% 14.74B
7.53x2.87x7.72x5.41% 12.07B
4.52x0.66x3.2x2.85% 8.25B
10.22x1.59x8.18x4.6% 7.64B
54.14x4.23x10.04x4.27% 7.41B
Average 19.31x 3.68x 9.84x 2.95% 16.12B
Weighted average by Cap. 20.67x 4.48x 12.18x 2.19%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA