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 89.99 - -
Change - -58.23% -49.55% -21.22% -58.36% - -
Enterprise Value (EV) 1 1,348 734.9 270.5 167.7 145.2 151.9 173.2
Change - -45.5% -63.2% -37.98% -13.42% 4.6% 14.03%
P/E -86.6x -2.84x -2.09x -1.02x -0.63x -1.79x -8.12x
PBR 1.17x 0.59x 0.28x 0.27x 0.14x 0.14x 0.14x
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 0.19x 0.2x 0.22x
EV / EBITDA 11.2x 7.89x 5.37x 2.53x 3.3x 2.6x 2.57x
EV / EBIT 28.5x 44x -10.2x -2.26x -1.61x -6.53x -129x
EV / FCF -11x -5.75x 18.2x 3.35x -1.67x -7.99x -11.4x
FCF Yield -9.09% -17.4% 5.51% 29.8% -59.8% -12.5% -8.78%
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 0.9420 0.9420 0.9420
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.49x12.87x26.08x0.56% 1,111B
30.37x - - 1.97% 658B
33.76x7.81x16.23x2.59% 467B
20.64x4.89x12.12x2.7% 369B
22.46x5.78x14.33x2.76% 301B
21.25x4.36x12.44x2.02% 256B
28.07x7.23x12.84x2.27% 240B
13.6x4.83x10.09x3.78% 207B
-44.84x6.47x25.28x2.25% 182B
Average 17.87x 6.78x 16.18x 2.32% 421.22B
Weighted average by Cap. 25.43x 8.47x 18.61x 1.9%

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