Company Valuation: FIPP

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 23.07 15.8 16.15 13.38 16.26 13.03
Change - -31.5% 2.19% -17.14% 21.55% -19.86%
Enterprise Value (EV) 1 29.96 24.73 17.1 15.17 16.45 13.38
Change - -17.47% -30.83% -11.31% 8.46% -18.65%
P/E Ratio -3.1x -32x -6.3x -4.42x -4.03x 3.32x
PBR 0.62x 0.26x 0.31x 0.27x 0.36x 0.28x
PEG - 0.3x -0x -0.2x -0.1x -0x
Capitalization / Revenue 10.6x 7.52x 8.92x 7.3x 7.22x 16.8x
EV / Revenue 13.7x 11.8x 9.45x 8.28x 7.31x 17.3x
EV / EBITDA -9.48x -9.49x -5.56x -5.4x -19.4x -6.64x
EV / EBIT -9.37x -9.38x -5.56x -5.39x -5.7x -3.3x
EV / FCF -1.73x -2.29x 24.7x -8.74x 5.63x -1.64x
FCF Yield -57.7% -43.8% 4.05% -11.4% 17.8% -60.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0645 -0.004278 -0.0222 -0.0262 -0.035 0.034
Distribution rate - - - - - -
Net sales 1 2.186 2.102 1.81 1.833 2.252 0.775
EBITDA 1 -3.162 -2.606 -3.074 -2.811 -0.846 -2.015
EBIT 1 -3.199 -2.636 -3.078 -2.813 -2.885 -4.054
Net income 1 -7.898 -0.524 -2.72 -3.211 -4.258 4.134
Net Debt 1 6.892 8.925 0.955 1.789 0.188 0.35
Reference price 2 0.2000 0.1370 0.1400 0.1160 0.1410 0.1130
Nbr of stocks (in thousands) 115,343 115,343 115,343 115,343 115,343 115,343
Announcement Date 5/31/21 4/29/22 4/26/24 4/26/24 5/1/25 4/30/26
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 21.32M
22.84x4.43x18.6x1.11% 31.3B
5.6x0.57x1.14x9.04% 26.61B
15.6x3.19x15.76x2.24% 26.19B
14.33x0.91x6.05x2.6% 19.9B
15.13x6.64x18.82x1.25% 20.09B
10.69x26.21x - 2.43% 17.13B
6.72x1.54x5x3.05% 15.67B
27.44x11.24x27.27x3.66% 15.57B
31.9x14.54x57.38x1.19% 14.63B
Average 16.70x 7.70x 18.75x 2.95% 18.71B
Weighted average by Cap. 16.27x 6.68x 16.86x 3.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!