Company Valuation: FIRT SEAC

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 52.09 61.96 56.07 36.18 44.28 57.51
Change - 18.95% -9.5% -35.47% 22.36% 29.88%
Enterprise Value (EV) 1 96.06 83.34 146.2 126.1 97.38 103.8
Change - -13.25% 75.49% -13.8% -22.75% 6.58%
P/E 49.3x 23.7x -95.5x -3.36x -83.7x -57.4x
PBR 0.88x 1.04x 1.14x 0.54x 0.72x 0.9x
PEG - 0x 1x -0x 0.9x -0.6x
Capitalization / Revenue 3.66x 3.8x 3.56x 3.88x 2.79x 3.72x
EV / Revenue 6.74x 5.11x 9.28x 13.5x 6.13x 6.72x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.2154 0.5384 -0.1196 -2.291 -0.12 -0.23
Distribution rate - - - - - -
Net sales 1 14.24 16.3 15.75 9.315 15.87 15.44
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 1.079 2.621 -0.565 -10.66 -0.513 -0.845
Net Debt 1 43.98 21.38 90.18 89.88 53.11 46.29
Reference price 2 10.62 12.77 11.43 7.69 10.04 13.20
Nbr of stocks (in thousands) 4,903 4,853 4,907 4,705 4,410 4,356
Announcement Date 3/26/21 3/25/22 3/24/23 3/29/24 3/21/25 3/20/26
1USD in Million2USD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.21x - - 1.9% 890B
6.33x - - 4.9% 412B
11.88x - - 2.17% 384B
6.72x - - 4.71% 356B
12.19x - - 4.27% 341B
6.23x - - 4.95% 332B
6.82x - - 4.67% 301B
17.45x - - 2.41% 276B
14.32x - - 2.75% 256B
Average 10.57x 3.64% 394.38B
Weighted average by Cap. 10.74x 3.41%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA