Company Valuation: Everforth, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,429 4,066 4,539 3,684 2,057 1,677 - -
Change - -36.76% 11.64% -18.85% -44.16% -18.47% - -
Enterprise Value (EV) 1 6,933 5,062 5,400 4,512 3,065 2,687 2,539 2,327
Change - -26.99% 6.67% -16.44% -32.07% -12.32% -5.53% -8.36%
P/E 16.1x 15.6x 21.4x 21.8x 18.5x 27.7x 15.3x 11x
PBR 3.43x 2.2x 2.48x 2.14x 1.16x 0.9x 0.85x 0.79x
PEG - -0.5x -1.5x -1.5x -0.6x -0.6x 0.2x 0.3x
Capitalization / Revenue 1.6x 0.89x 1.02x 0.9x 0.52x 0.42x 0.41x 0.4x
EV / Revenue 1.73x 1.11x 1.21x 1.1x 0.77x 0.68x 0.62x 0.55x
EV / EBITDA 14.4x 9.05x 10.4x 9.98x 7.25x 7.08x 6.31x 5.19x
EV / EBIT 19.8x 12.4x 14.8x 14.8x 13.3x 13.8x 10.4x 8.5x
EV / FCF 43.6x 18.7x 12.9x 12.4x 10.6x 9.9x 8.46x -
FCF Yield 2.29% 5.34% 7.72% 8.08% 9.4% 10.1% 11.8% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 7.66 5.23 4.5 3.83 2.6 1.48 2.685 3.729
Distribution rate - - - - - - - -
Net sales 1 4,010 4,581 4,451 4,100 3,980 3,976 4,069 4,235
EBITDA 1 483.1 559.4 517.2 452 422.6 379.5 402.6 447.9
EBIT 1 350.9 409.5 364.1 304.4 230.3 195 244.4 273.6
Net income 1 409.9 268.1 219.3 175.2 113.5 60.14 103.1 134
Net Debt 1 504.3 996.3 860.7 828.3 1,008 1,010 861.9 649.7
Reference price 2 123.40 81.48 96.17 83.34 48.17 41.00 41.00 41.00
Nbr of stocks (in thousands) 52,100 49,900 47,200 44,200 42,700 40,900 - -
Announcement Date 2/9/22 2/8/23 2/7/24 2/5/25 2/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.71x0.68x7.08x-.--% 1.68B
25.22x4.05x14.08x2.68% 238B
23.95x5.01x12.28x0.69% 206B
17.66x2.01x10.33x2.68% 153B
-123.59x17.14x94.25x-.--% 111B
-523.76x37.2x152.79x-.--% 108B
16.35x2.95x11.37x4.92% 95.75B
23.33x6.05x14.86x2.4% 70.41B
15.09x2.2x9.35x5.16% 49.32B
25.59x2.13x13.49x1.22% 50.46B
Average -47.24x 7.94x 33.99x 1.98% 108.27B
Weighted average by Cap. -47.46x 8.44x 34.81x 1.98%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Everforth, Inc.

Historical PBR trend

Valuation ratios - PBR - Everforth, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Everforth, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Everforth, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Everforth, Inc.
  1. Stock Market
  2. Stocks
  3. EFOR Stock
  4. Valuation Everforth, Inc.