Company Valuation: EUROAPI

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,302 543.9 274.4 216.1 93.04 - -
Change - -58.23% -49.55% -21.22% -56.95% - -
Enterprise Value (EV) 1 1,348 734.9 270.5 167.7 148.3 155 176.3
Change - -45.5% -63.2% -37.98% -11.6% 4.5% 13.75%
P/E -86.6x -2.84x -2.09x -1.02x -0.65x -1.86x -8.4x
PBR 1.17x 0.59x 0.28x 0.27x 0.14x 0.15x 0.15x
PEG 7.8x -0x 0.1x -0x 0x 0x 0.1x
Capitalization / Revenue 1.33x 0.54x 0.3x 0.25x 0.12x 0.12x 0.12x
EV / Revenue 1.38x 0.73x 0.3x 0.2x 0.2x 0.2x 0.23x
EV / EBITDA 11.2x 7.89x 5.37x 2.53x 3.37x 2.66x 2.61x
EV / EBIT 28.5x 44x -10.2x -2.26x -1.64x -6.66x -131x
EV / FCF -11x -5.75x 18.2x 3.35x -1.71x -8.16x -11.6x
FCF Yield -9.09% -17.4% 5.51% 29.8% -58.6% -12.3% -8.62%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.16 -2.02 -1.38 -2.23 -1.496 -0.5248 -0.116
Distribution rate - - - - - - -
Net sales 1 976.6 1,013 911.9 848.2 752.8 760.3 781.7
EBITDA 1 120 93.1 50.4 66.2 43.95 58.33 67.41
EBIT 1 47.3 16.7 -26.4 -74.3 -90.33 -23.25 -1.347
Net income 1 -15 -189.7 -130.6 -211.2 -142.1 -50.07 -10.94
Net Debt 1 46.3 191 -3.9 -48.4 55.24 61.91 83.22
Reference price 2 13.8500 5.7300 2.8800 2.2700 0.9740 0.9740 0.9740
Nbr of stocks (in thousands) 94,010 94,913 95,263 95,214 95,529 - -
Announcement Date 3/8/23 2/28/24 3/3/25 3/3/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-0.67x0.2x3.42x-.--% 110M
34.6x12.64x25.73x0.57% 1,088B
29.02x - - 2.06% 629B
31.76x7.4x15.37x2.76% 440B
20.37x4.83x11.97x2.73% 359B
21.72x5.63x14.03x2.85% 291B
20.24x4.18x11.87x2.1% 245B
26.11x6.86x12.2x2.42% 225B
13.56x4.86x10.12x3.76% 204B
-42.19x6.04x34.06x2.43% 168B
Average 15.45x 5.85x 15.42x 2.17% 364.93B
Weighted average by Cap. 24.66x 8.26x 18.73x 1.97%

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