Company Valuation: Distribuidora Internacional de Alimentación, S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 923.2 737.1 684.9 888 2,128 2,659 - -
Change - -20.16% -7.08% 29.66% 139.59% 24.97% - -
Enterprise Value (EV) 1 1,858 1,810 1,518 1,541 2,724 3,238 3,157 3,035
Change - -2.59% -16.13% 1.5% 76.84% 18.85% -2.5% -3.85%
P/E -3.98x -5.96x - -15.3x 16.5x 30.6x 21.4x 17.6x
PBR 9.94x - - - 17x 11.5x 7.59x 5.54x
PEG - 0.1x - - -0x -0.9x 0.5x 0.8x
Capitalization / Revenue 0.14x 0.11x 0.12x 0.15x 0.37x 0.43x 0.41x 0.39x
EV / Revenue 0.28x 0.28x 0.27x 0.26x 0.48x 0.53x 0.49x 0.45x
EV / EBITDA 6.21x 5.2x 5.91x 4.82x 5.95x 6.2x 5.39x 4.76x
EV / EBIT -10.6x -14x -11.7x -406x 18.2x 16.3x 12.8x 10.7x
EV / FCF 10.8x 9.01x - 3.82x 8.05x 17.4x 9.16x 7.58x
FCF Yield 9.27% 11.1% - 26.2% 12.4% 5.74% 10.9% 13.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -4 -2.13 - -1 2.222 1.5 2.146 2.611
Distribution rate - - - - - - - -
Net sales 1 6,648 6,524 5,720 5,899 5,715 6,159 6,494 6,815
EBITDA 1 299 347.9 256.9 319.6 457.8 522 586.2 637.9
EBIT 1 -176 -129.1 -129.4 -3.791 149.4 199.1 246.8 283.8
Net income 1 -257.3 -123.8 -30.24 -78.74 129 83.6 121 146.4
Net Debt 1 934.6 1,073 832.9 652.5 596.5 578.7 497.7 376.3
Reference price 2 15.90 12.70 11.80 15.30 36.65 45.85 45.85 45.85
Nbr of stocks (in thousands) 58,065 58,038 58,042 58,042 58,055 57,995 - -
Announcement Date 3/1/22 2/23/23 2/29/24 2/28/25 2/26/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
30.58x0.53x6.2x-.--% 2.99B
41.28x1.32x20.21x0.84% 943B
27.05x1.29x11.21x0.88% 56.96B
17.07x0.59x8.56x3.02% 44.51B
17.16x0.68x12.74x2.69% 40.45B
22.52x0.94x6.24x5.56% 38.08B
12.69x0.35x6.51x2.36% 37.58B
28.14x0.87x10x2.62% 34.95B
12.12x0.46x5.88x3.88% 31.81B
16.3x0.64x7.34x2.89% 29.42B
Average 22.49x 0.77x 9.49x 2.47% 125.94B
Weighted average by Cap. 35.88x 1.18x 17.34x 1.34%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Distribuidora Internacional de Alimentación, S.A.

Historical PBR trend

Valuation ratios - PBR - Distribuidora Internacional de Alimentación, S.A.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Distribuidora Internacional de Alimentación, S.A.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Distribuidora Internacional de Alimentación, S.A.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Distribuidora Internacional de Alimentación, S.A.
  1. Stock Market
  2. Stocks
  3. DIA Stock
  4. Valuation Distribuidora Internacional de Alimentación, S.A.