|
Market Closed -
Xetra
11:35:20 2026-09-10 EDT
|
After hours 13:22:34 | |||
| 20.60 EUR | +1.48% |
|
20.40 | -0.97% |
| 08-26 | Formycon AG : Berenberg reaffirms its Buy rating | ZD |
| 08-12 | Formycon AG, H1 2026 Earnings Call, Aug 12, 2026 |
Company Valuation: Formycon AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 651.7 | 1,309 | 904.6 | 937.6 | 452.2 | 364.1 | - | - |
| Change | - | 100.81% | -30.88% | 3.65% | -51.77% | -19.49% | - | - |
| Enterprise Value (EV) 1 | 626.6 | 1,648 | 907.1 | 906.3 | 392.9 | 478.3 | 477.5 | 431.4 |
| Change | - | 162.95% | -44.94% | -0.08% | -56.65% | 21.72% | -0.17% | -9.65% |
| P/E | -48.4x | 33.4x | 11.9x | -7.4x | -6.99x | 677x | 15.3x | 17.9x |
| PBR | 11.6x | 3.67x | 1.8x | 2.03x | 1.13x | 0.92x | 0.98x | 0.92x |
| PEG | - | -0x | 0.1x | 0x | 0.1x | -7x | 0x | -1.2x |
| Capitalization / Revenue | 17.6x | 30.8x | 11.6x | 13.5x | 10.2x | 5.01x | 3.24x | 3.71x |
| EV / Revenue | 17x | 38.8x | 11.7x | 13x | 8.83x | 6.58x | 4.25x | 4.4x |
| EV / EBITDA | -50.6x | -104x | 598x | -66x | -110x | -95.5x | 8.92x | 7.75x |
| EV / EBIT | -47x | -92.9x | -2,458x | -38.5x | -12.9x | -37x | 18.8x | 14x |
| EV / FCF | -42.1x | -36.1x | -29.2x | -17x | -8.91x | -13.4x | 119x | 37.4x |
| FCF Yield | -2.38% | -2.77% | -3.42% | -5.87% | -11.2% | -7.46% | 0.84% | 2.67% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.218 | 2.59 | 4.72 | -7.18 | -3.66 | 0.03 | 1.329 | 1.137 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 36.96 | 42.5 | 77.7 | 69.67 | 44.48 | 72.66 | 112.4 | 98 |
| EBITDA 1 | -12.39 | -15.87 | 1.518 | -13.74 | -3.571 | -5.008 | 53.53 | 55.67 |
| EBIT 1 | -13.33 | -17.73 | -0.369 | -23.54 | -30.5 | -12.94 | 25.46 | 30.77 |
| Net income 1 | -13.48 | 35.99 | 75.8 | -125.7 | -64.7 | 0.343 | 23.19 | 20 |
| Net Debt 1 | -25.18 | 338.8 | 2.501 | -31.24 | -59.28 | 114.2 | 113.4 | 67.3 |
| Reference price 2 | 59.00 | 86.50 | 56.40 | 53.10 | 25.60 | 20.30 | 20.30 | 20.30 |
| Nbr of stocks (in thousands) | 11,047 | 15,130 | 16,039 | 17,657 | 17,664 | 17,673 | - | - |
| Announcement Date | 5/18/22 | 4/27/23 | 4/25/24 | 3/27/25 | 4/22/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 676.67x | 6.51x | -94.44x | -.--% | 417M | |
| 31.44x | 5.66x | 16.96x | 1.03% | 46.38B | |
| -21.25x | 245.77x | -22.82x | -.--% | 44.51B | |
| 33.09x | 3.22x | 13.91x | -.--% | 42.3B | |
| 45.98x | 5.31x | 29.05x | -.--% | 39.91B | |
| 27.78x | 8.36x | 21.2x | 0.41% | 32.79B | |
| 33.34x | 5.46x | 24.79x | -.--% | 16.36B | |
| 23.65x | 2.07x | 8.96x | 1.13% | 14.31B | |
| 74.46x | 3.94x | 15.27x | -.--% | 13.29B | |
| Average | 102.80x | 31.81x | 1.43x | 0.29% | 27.81B | |
| Weighted average by Cap. | 27.23x | 47.94x | 11.63x | 0.31% |
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
- Stock Market
- Stocks
- FYB Stock
- Valuation Formycon AG
Select your edition
All financial news and data tailored to specific country editions
