Company Valuation: Eagle Football Group

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 131.2 127.3 159.1 504.5 356.5 290.7
Change - -2.97% 24.97% 217.19% -29.34% -18.46%
Enterprise Value (EV) 1 460.8 473.8 571.4 972.7 837.4 892.3
Change - 2.82% 20.61% 70.23% -13.92% 6.56%
P/E -3.61x -1.21x -3.05x -2.71x -13.3x -1.44x
PBR 0.57x 1.06x 2.11x 5.05x 9.23x -1.74x
PEG - -0x 0.1x -0.1x 0.2x -0x
Capitalization / Revenue 0.73x 1.08x 0.99x 2.53x 1.35x 1.79x
EV / Revenue 2.55x 4.01x 3.56x 4.88x 3.17x 5.49x
EV / EBITDA -11.3x -7.63x -14.5x -9.27x -20.1x -7.22x
EV / EBIT -3.99x -3.36x -5.55x -5.94x -8.86x -4.02x
EV / FCF 4.41x -13.3x 28.1x -20x -66x 198x
FCF Yield 22.7% -7.5% 3.56% -4.99% -1.52% 0.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.6311 -1.85 -0.9249 -1.094 -0.1538 -1.229
Distribution rate - - - - - -
Net sales 1 180.7 118.2 160.5 199.1 264.1 162.6
EBITDA 1 -40.69 -62.06 -39.48 -104.9 -41.6 -123.5
EBIT 1 -115.6 -140.8 -102.9 -163.6 -94.54 -221.9
Net income 1 -36.48 -107 -54.09 -97.82 -25.2 -201.2
Net Debt 1 329.6 346.5 412.3 468.2 480.8 601.6
Reference price 2 2.280 2.230 2.820 2.970 2.050 1.775
Nbr of stocks (in thousands) 57,531 57,076 56,406 169,876 173,907 163,766
Announcement Date 10/27/20 10/28/21 12/8/22 12/11/23 11/21/24 12/12/25
1EUR in Million2EUR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 279M
15.51x4.32x11.65x1.03% 122B
24.13x5.01x17.6x-.--% 34.99B
14.21x1.83x7.18x0.73% 31.61B
36.39x6.06x18.25x0.57% 30.35B
24.29x1.78x7.39x0.83% 24.62B
24.98x3.02x10.69x-.--% 8.91B
24.71x2.58x9.59x6.49% 4.89B
-54.37x3.62x15.38x-.--% 4.83B
Average 13.73x 3.53x 12.22x 1.21% 29.21B
Weighted average by Cap. 18.95x 3.99x 12.27x 0.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. EFG Stock
  4. Valuation Eagle Football Group