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 0.6478 - -
Change - -66.27% 34.56% -86.99% 168.01% - -
Enterprise Value (EV) 1 4.092 6.026 12.92 0.2417 19.35 28.65 41.55
Change - 47.27% 114.34% -98.13% 7,905% 48.07% 45.03%
P/E - -1.5x -0.52x -0.08x -0.22x -0.22x -0.22x
PBR - - - - - - -
PEG - - 0x 0x 0x - -
Capitalization / Revenue - 0.13x 0.18x 0.03x 0.1x 0.07x 0.06x
EV / Revenue - 0.56x 1.27x 0.03x 2.89x 3.29x 3.81x
EV / EBITDA - -0.96x -2.98x -0.06x -3.95x -7.35x -13.4x
EV / EBIT -0.69x -0.71x -2.87x -0.04x -2.36x -3.82x -5.77x
EV / FCF - -0.72x -1.03x - -2.06x -3.11x -3.22x
FCF Yield - -139% -96.8% - -48.6% -32.1% -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 - 18.7 28 40.9
Reference price 2 114.0000 3.0000 0.3700 0.0337 0.0440 0.0440 0.0440
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-0.22x2.89x-3.95x - 770K
25.35x4.55x21.01x1.23% 177B
99.09x14.5x66.72x-.--% 60.09B
119.23x2.72x28.77x-.--% 33.79B
53.91x4.53x34.06x0.58% 20.67B
33.16x3.68x21.88x0.39% 18.79B
95.53x10.43x75.77x0.55% 16.6B
87.2x8.66x62.89x0.25% 14.43B
30.18x0.61x11.63x0.83% 13.21B
68.19x13.13x50.56x0.3% 11.19B
Average 61.16x 6.57x 36.93x 0.46% 36.57B
Weighted average by Cap. 55.26x 6.52x 34.72x 0.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA