Company Valuation: Ease2pay N.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 9.471 31.44 36.58 14.13 10.05 10.71
Change - 231.96% 16.36% -61.39% -28.83% 6.56%
Enterprise Value (EV) 1 10.15 31.95 33.21 11.46 7.381 7.017
Change - 214.81% 3.94% -65.5% -35.58% -4.93%
P/E -12.8x -37.3x -1.33x -10x -12.5x 45.5x
PBR 20.5x 34x 4.45x 2.06x 1.54x 1.57x
PEG - 343.36x -0x 0.1x 0.3x -0x
Capitalization / Revenue 48.1x 88.8x 10.8x 5.25x 3.48x 2.75x
EV / Revenue 51.5x 90.2x 9.82x 4.25x 2.56x 1.8x
EV / EBITDA -14.2x -41.5x -20x -9.55x -13.9x 18.9x
EV / EBIT -14.2x -41.4x -17x -7.54x -8.13x -80.7x
EV / FCF -84.9x -290x -55.9x -63.5x 30.9x 7x
FCF Yield -1.18% -0.34% -1.79% -1.57% 3.23% 14.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0801 -0.08 -1.173 -0.06 -0.0341 0.01
Distribution rate - - - - - -
Net sales 1 0.197 0.354 3.382 2.693 2.886 3.896
EBITDA 1 -0.714 -0.769 -1.662 -1.199 -0.532 0.371
EBIT 1 -0.716 -0.771 -1.951 -1.519 -0.908 -0.087
Net income 1 -0.74 -0.808 -26.82 -1.369 -0.803 0.288
Net Debt 1 0.677 0.507 -3.378 -2.669 -2.672 -3.695
Reference price 2 1.0250 2.9800 1.5540 0.6000 0.4270 0.4550
Nbr of stocks (in thousands) 9,240 10,550 23,542 23,542 23,542 23,542
Announcement Date 4/30/21 4/28/22 10/30/23 4/29/24 4/30/25 4/29/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.91M
30.65x14.37x22.74x0.59% 525B
64.72x - - - 1.05B
10.45x0.16x3.57x1.69% 419M
5.12x0.08x0.93x3.4% 232M
4.51x0.28x2.97x6.73% 192M
Average 23.09x 3.72x 7.55x 3.1% 87.9B
Weighted average by Cap. 30.68x 14.35x 22.71x 0.6%

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. EAS2P Stock
  4. Valuation Ease2pay N.V.