Company Valuation: Europlasma

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 - - - 0.3312 0.3197 0.599
Change - - - - -3.49% 87.37%
Enterprise Value (EV) 1 - - - 11.9 12.24 13.41
Change - - - - 2.85% 9.51%
P/E - - - - - -0x
PBR - - - - -0.18x -0.06x
PEG - - - - - -
Capitalization / Revenue - - - 0.02x 0.01x 0.01x
EV / Revenue - - - 0.77x 0.29x 0.19x
EV / EBITDA - - - -1.02x -0.88x -0.62x
EV / EBIT - - - -0.61x -0.47x -0.45x
EV / FCF - - - -2.81x -2.1x -2.31x
FCF Yield - - - -35.6% -47.5% -43.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - - - - - -94.56
Distribution rate - - - - - -
Net sales 1 6.585 11.24 14.89 15.44 42.82 70.42
EBITDA 1 -6.935 -5.009 -10.96 -11.64 -13.87 -21.66
EBIT 1 -11.6 -11.48 -16 -19.64 -26.29 -29.52
Net income 1 -9.88 -12.67 -15.92 -14.74 -15.29 -35.59
Net Debt 1 3.487 1.704 5.559 11.57 11.92 12.81
Reference price 2 112,100,000.000000 6,070,000.000000 8,743,750.000000 66,250.000000 89.500000 0.231000
Nbr of stocks (in thousands) - - - 0.01 3.57 2,593
Announcement Date 4/29/21 4/27/22 4/28/23 5/24/24 6/16/25 6/18/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.94K
24.12x3.09x16.53x1.28% 10.89B
176.01x3.6x22.7x - 4.48B
21.22x3.14x14.83x1.62% 4.03B
31.64x - - - 1.47B
36.54x2.47x21.07x0.48% 874M
Average 57.90x 3.08x 18.78x 1.13% 3.62B
Weighted average by Cap. 55.90x 3.19x 17.75x 1.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA