Company Valuation: Envipco Holding N.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 144.1 141.4 170.6 314.4 356.9 245.5 - -
Change - -1.92% 20.65% 84.32% 13.51% -31.2% - -
Enterprise Value (EV) 1 148.1 141.5 181 308.2 316.4 254.5 253 230
Change - -4.47% 27.86% 70.34% 2.65% -19.56% -0.59% -9.09%
P/E 157x -34.1x 165x -545x -30x 47.4x 7.87x 4.48x
PBR 4.73x 4.94x 3.99x 4.66x 3.46x 2.15x 1.69x 1.3x
PEG - 0x -1x 4x -0x -0x 0x 0.1x
Capitalization / Revenue 3.75x 2.53x 1.95x 2.67x 3.95x 2.07x 0.95x 0.74x
EV / Revenue 3.85x 2.53x 2.07x 2.62x 3.5x 2.14x 0.98x 0.69x
EV / EBITDA 28.5x 118x 21.8x 24.1x 258x 45.1x 4.39x 3.21x
EV / EBIT 70.5x -43.9x 82.3x 67.7x -41.4x -63.8x 5.4x 3.83x
EV / FCF -39.3x - - -81.9x -19.9x -10.3x -48.7x 6.51x
FCF Yield -2.55% - - -1.22% -5.03% -9.7% -2.06% 15.4%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.02 -0.09 0.02 -0.01 -0.18 0.0784 0.4723 0.83
Distribution rate - - - - - - - -
Net sales 1 38.44 55.96 87.58 117.8 90.35 118.7 257.2 332.8
EBITDA 1 5.2 1.2 8.3 12.8 1.227 5.637 57.69 71.57
EBIT 1 2.1 -3.227 2.2 4.55 -7.651 -3.99 46.84 60.08
Net income 1 0.721 -4.311 1.418 -0.643 -10.76 -9.469 35.23 45.57
Net Debt 1 4.001 0.146 10.38 -6.173 -40.49 9 7.5 -15.5
Reference price 2 3.130 3.070 3.300 5.450 5.400 3.715 3.715 3.715
Nbr of stocks (in thousands) 46,051 46,051 51,690 57,690 66,090 66,090 - -
Announcement Date 2/23/22 2/23/23 3/7/24 3/20/25 3/11/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.42x5x15.06x0.85% 41.36B
-71.57x4.06x13.28x0.13% 15.36B
1556.67x3.45x15.12x-.--% 5.94B
27.51x1.72x8.38x2.89% 4.11B
28.46x4.12x11.8x1.71% 3.88B
13.49x - - - 3.68B
10.54x - - 4.27% 3.66B
14.88x - - - 3.45B
Average 201.93x 3.67x 12.73x 1.64% 10.18B
Weighted average by Cap. 122.55x 4.43x 14.11x 0.96%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ENVI Stock
  4. E1P0 Stock
  5. Valuation Envipco Holding N.V.