Company Valuation: DBT

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4.092 1.38 1.857 0.2417 0.7685 - -
Change - -66.27% 34.56% -86.99% 217.96% - -
Enterprise Value (EV) 1 4.092 6.026 12.92 18.97 19.47 28.77 41.67
Change - 47.27% 114.34% 46.88% 2.62% 47.77% 44.84%
P/E - -1.5x -0.52x -0.08x -0.26x -0.26x -0.26x
PBR - - - - - - -
PEG - - 0x 0x 0x - -
Capitalization / Revenue - 0.13x 0.18x 0.03x 0.11x 0.09x 0.07x
EV / Revenue - 0.56x 1.27x 2.49x 2.91x 3.31x 3.82x
EV / EBITDA - -0.96x -2.98x -4.72x -3.97x -7.38x -13.4x
EV / EBIT -0.69x -0.71x -2.87x -3.29x -2.37x -3.84x -5.79x
EV / FCF - -0.72x -1.03x -2.01x -2.07x -3.13x -3.23x
FCF Yield - -139% -96.8% -49.7% -48.3% -32% -31%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - -2 -0.71 -0.411 -0.2 -0.2 -0.2
Distribution rate - - - - - - -
Net sales 1 - 10.69 10.16 7.605 6.7 8.7 10.9
EBITDA 1 - -6.248 -4.333 -4.016 -4.9 -3.9 -3.1
EBIT 1 -5.968 -8.506 -4.499 -5.768 -8.2 -7.5 -7.2
Net income 1 -5.69 -8.981 -3.58 -6.057 -8.5 -7.8 -7.4
Net Debt 1 - 4.646 11.06 18.73 18.7 28 40.9
Reference price 2 114.0000 3.0000 0.3700 0.0337 0.0522 0.0522 0.0522
Nbr of stocks (in thousands) 35.9 460 5,019 7,172 14,722 - -
Announcement Date 4/28/23 4/30/24 4/30/25 4/30/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-0.26x2.91x-3.97x - 861K
21.59x3.77x17.03x1.44% 149B
77.49x12.78x54.44x-.--% 56.93B
28.39x2.45x14.96x2.45% 38.08B
27.5x2.39x15.61x3.32% 32.69B
95.04x2.23x24.01x-.--% 28.66B
18.73x2.33x13.85x2.28% 28.61B
42.21x3.55x26.4x0.7% 17.63B
36.9x2.92x25.69x0.59% 14.2B
78.17x8.43x61.57x0.69% 13.71B
Average 42.58x 4.38x 24.96x 1.27% 37.9B
Weighted average by Cap. 40.10x 4.77x 24.98x 1.35%

Y-o-Y evolution of P/E

Valuation ratios - P/E - DBT

Historical PBR trend

Valuation ratios - PBR - DBT

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - DBT

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - DBT