Company Valuation: Crossject

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 78.44 99.04 189 104.5 115.5 72.95 - -
Change - 26.25% 90.83% -44.71% 10.53% -36.84% - -
Enterprise Value (EV) 1 88.99 105.4 205.6 118.5 115.5 55.05 25.95 -9.445
Change - 18.43% 95.08% -42.35% -2.56% -52.33% -52.86% -136.39%
P/E -6.95x -11x -21.6x -7.93x -11.5x 3.27x 2.58x 1.86x
PBR -13.4x 44.6x -35.7x -49.2x - 2.44x 1.31x 0.84x
PEG - 0.4x 0.9x -0.4x 0.4x -0x 0.1x 0x
Capitalization / Revenue 86x 104x 14.7x 7.88x 7.76x 1.2x 1.72x 1.31x
EV / Revenue 97.6x 110x 16x 8.94x 7.76x 0.91x 0.61x -0.17x
EV / EBITDA -12.1x -15.2x -33.6x -14.6x - 1.35x 0.56x -0.17x
EV / EBIT -7.53x -7.93x -16.7x -9.14x -9.95x 1.46x 2.17x -0.18x
EV / FCF - - -16.3x -10.3x -10.6x 2.32x 3.71x -0.24x
FCF Yield - - -6.13% -9.69% -9.39% 43% 27% -413%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.41 -0.3 -0.23 -0.28 -0.19 0.41 0.52 0.72
Distribution rate - - - - - - - -
Net sales 1 0.912 0.954 12.83 13.26 14.88 60.8 42.3 55.6
EBITDA 1 -7.333 -6.93 -6.115 -8.115 - 40.8 46.7 57
EBIT 1 -11.82 -13.29 -12.3 -12.96 -11.61 37.8 11.95 53
Net income 1 - - -8.467 -12.8 -10.37 28.3 7.75 48.1
Net Debt 1 10.55 6.356 16.62 14.03 - -17.9 -47 -82.4
Reference price 2 2.850 3.295 4.970 2.220 2.190 1.340 1.340 1.340
Nbr of stocks (in thousands) 27,523 30,057 38,026 47,070 52,740 54,444 - -
Announcement Date 3/24/22 3/20/23 4/2/24 3/27/25 3/25/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-38.19x5.05x-518.49x - 115M
-9.19x - - - 108M
3.27x0.91x1.35x - 84.78M
Average -14.70x 2.98x -258.57x 102.7M
Weighted average by Cap. -16.63x 3.30x -298.40x

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!