Company Valuation: Dolfines

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 5.493 28.19 6.509 0.8754 0.9243 0.8879
Change - 413.13% -76.91% -86.55% 5.59% -3.94%
Enterprise Value (EV) 1 6.555 27.53 8.642 1.776 3.174 1.56
Change - 319.9% -68.61% -79.45% 78.72% -50.85%
P/E Ratio - - - -0.46x -0.06x 5.33x
PBR - - - 0.54x 1.79x 0.88x
PEG - - - - 0x -0x
Capitalization / Revenue 0.86x 11x 1.45x 0.17x 0.25x 0.17x
EV / Revenue 1.03x 10.7x 1.92x 0.34x 0.85x 0.29x
EV / EBITDA -5.74x -14.9x -5.91x -1.28x -2.62x 15x
EV / EBIT -4.66x -14.3x -5.82x -1.25x -2.55x 20.8x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - - - -76.92 -43.36 0.2814
Distribution rate - - - - - -
Net sales 1 6.356 2.567 4.49 5.294 3.712 5.361
EBITDA 1 -1.142 -1.847 -1.462 -1.391 -1.213 0.1038
EBIT 1 -1.406 -1.928 -1.486 -1.42 -1.244 0.0749
Net income 1 -2.662 -2.259 -1.556 -4.078 -25.66 0.6762
Net Debt 1 1.062 -0.6618 2.133 0.9004 2.249 0.672
Reference price 2 2,140.0000 7,600.0000 1,700.0000 35.0000 2.5000 1.5000
Nbr of stocks (in thousands) 2.57 3.71 3.83 25 370 592
Announcement Date 5/27/20 4/27/21 4/30/22 4/27/23 4/30/24 4/28/25
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.62M
70.57x3.04x29.72x0.06% 103B
13.61x1.13x6.18x4.31% 78.3B
42.72x5.31x29.49x0.16% 64.79B
25.55x1.94x18.83x1.2% 55.45B
55.51x4.67x29.9x1.52% 47.22B
35.33x0.83x13.85x1.79% 41.93B
29.71x0.6x9.54x2.02% 37.77B
27.79x1.8x17.4x0.17% 36.06B
4.86x0.3x6.33x5.84% 28.91B
Average 33.96x 2.18x 17.92x 1.9% 49.3B
Weighted average by Cap. 38.24x 2.44x 19.57x 1.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!