Valuation Estoril Sol SGPS Euronext Lisbonne

Stocks

Delayed Euronext Lisbonne Other stock markets 12:25:11 2017-10-30 EDT			5-day change	1st Jan Change
10.25 ^EUR	-1.91%		-4.12%	+314.98%

05-19	Estoril Sol expects to report 2025 results by June 22	RE
01-02	Estoril's Varzim Sol secures exclusive gaming rights in Póvoa de Varzim	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	106.2	59.66	66.22	71.59	84.71	52.74
Change	-	-43.82%	11%	8.11%	18.33%	-37.75%
Enterprise Value (EV) ¹	23.97	8.087	6.789	-40.6	-6.975	-34.63
Change	-	-66.26%	-16.05%	-697.95%	82.82%	-396.46%
P/E	10.7x	-2.93x	5.93x	2.18x	15x	-4.37x
PBR	1.09x	0.78x	0.75x	0.59x	0.67x	0.47x
PEG	-	0x	-0x	0x	-0.2x	0x
Capitalization / Revenue	0.45x	0.43x	0.49x	0.33x	0.38x	0.24x
EV / Revenue	0.1x	0.06x	0.05x	-0.19x	-0.03x	-0.15x
EV / EBITDA	0.62x	1.95x	0.38x	-0.75x	-0.17x	-1.21x
EV / EBIT	1.22x	-0.56x	0.52x	-0.8x	-0.29x	-2.98x
EV / FCF	0.82x	-0.45x	0.59x	-1.08x	-0.83x	9.5x
FCF Yield	122%	-223%	170%	-92.9%	-121%	10.5%
Dividend per Share ²	-	-	-	-	0.1676	-
Rate of return	-	-	-	-	2.36%	-
EPS ²	0.8306	-1.704	0.9356	2.753	0.4739	-1.011
Distribution rate	-	-	-	-	35.4%	-
Net sales ¹	238	138.3	136	214.6	225.2	223.7
EBITDA ¹	38.58	4.15	17.8	53.88	40.11	28.5
EBIT ¹	19.64	-14.33	13.13	50.85	23.74	11.6
Net income ¹	9.911	-20.33	11.16	32.85	5.654	-12.06
Net Debt ¹	-82.22	-51.57	-59.43	-112.2	-91.69	-87.36
Reference price ²	8.900	5.000	5.550	6.000	7.100	4.420
Nbr of stocks (in thousands)	11,931	11,931	11,931	11,931	11,931	11,931
Announcement Date	4/30/20	4/30/21	4/29/22	5/2/23	5/7/24	5/8/25

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LAS VEGAS SANDS CORP.	15.28x	3.14x	8.04x	2.36%	32.28B
MGM RESORTS INTERNATIONAL	22.25x	0.88x	3.38x	-.--%	11.98B
WYNN RESORTS, LIMITED	22.94x	2.71x	8.87x	0.95%	10.79B
GENTING SINGAPORE LIMITED	18.78x	1.84x	5.58x	6.56%	5.7B
MONARCH CASINO & RESORT, INC.	19.76x	3.73x	10.12x	0.92%	2.32B
MELCO RESORTS & ENTERTAINMENT LIMITED	9.64x	1.44x	5.78x	1.62%	2.15B
KANGWON LAND, INC.	10.88x	1.55x	7.02x	5.63%	1.99B
SJM HOLDINGS LIMITED	36.68x	1.43x	9.19x	-.--%	1.44B
TABCORP HOLDINGS LIMITED	39.57x	0.96x	6.06x	3.05%	1.4B
Average	21.75x	1.97x	7.11x	2.34%	7.78B
Weighted average by Cap.	18.71x	2.43x	7.13x	2.07%