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 78.33 - -
Change - -58.23% -49.55% -21.22% -63.76% - -
Enterprise Value (EV) 1 1,348 734.9 270.5 167.7 97.62 140.2 161.6
Change - -45.5% -63.2% -37.98% -41.8% 43.67% 15.19%
P/E -86.6x -2.84x -2.09x -1.02x -0.64x -1.56x -7.07x
PBR 1.17x 0.59x 0.28x 0.27x 0.12x 0.12x 0.13x
PEG 7.8x -0x 0.1x -0x 0x 0x 0.1x
Capitalization / Revenue 1.33x 0.54x 0.3x 0.25x 0.1x 0.1x 0.1x
EV / Revenue 1.38x 0.73x 0.3x 0.2x 0.13x 0.18x 0.21x
EV / EBITDA 11.2x 7.89x 5.37x 2.53x 2.02x 2.4x 2.4x
EV / EBIT 28.5x 44x -10.2x -2.26x -1.63x -6.03x -120x
EV / FCF -11x -5.75x 18.2x 3.35x -1.12x -7.38x -10.6x
FCF Yield -9.09% -17.4% 5.51% 29.8% -89% -13.5% -9.41%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.16 -2.02 -1.38 -2.23 -1.28 -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 48.28 58.33 67.41
EBIT 1 47.3 16.7 -26.4 -74.3 -59.84 -23.25 -1.347
Net income 1 -15 -189.7 -130.6 -211.2 -121.6 -50.07 -10.94
Net Debt 1 46.3 191 -3.9 -48.4 19.28 61.91 83.22
Reference price 2 13.8500 5.7300 2.8800 2.2700 0.8200 0.8200 0.8200
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.($)
32x11.63x23.59x0.62% 1,002B
28.37x6.53x17.91x2.01% 644B
32.13x7.46x15.49x2.73% 443B
18.9x4.61x11.42x2.88% 343B
19.46x5.11x12.69x3.2% 262B
20.29x4.17x11.93x2.12% 245B
24.75x6.5x11.57x2.58% 212B
12.86x4.67x9.75x3.91% 199B
-44.5x6.43x25.11x2.26% 181B
Average 16.03x 6.35x 15.50x 2.48% 392.19B
Weighted average by Cap. 22.91x 7.53x 17.31x 2.04%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!