|
Market Closed -
Euronext Paris
11:55:00 2026-10-20 EDT
|
5-day change | 1st Jan Change | ||
| 0.1586 EUR | -2.22% |
|
+2.45% | -43.36% |
| 10-19 | Forsee Power to Form Electric Mobility JV in India with Varroc Engineering | MT |
| 10-16 | Varroc Engineering Limited And Forsee Power Form Joint Venture To Scale EV Battery Solutions In India | CI |
Company Valuation: Forsee Power
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 301.2 | 176.9 | 185.5 | 29.96 | 32.72 | 18.55 | - | - |
| Change | - | -41.27% | 4.86% | -83.84% | 9.2% | -43.32% | - | - |
| Enterprise Value (EV) 1 | 284.1 | 206 | 226.3 | 88.99 | 88.42 | 76.5 | 84.1 | 92.5 |
| Change | - | -27.47% | 9.84% | -60.68% | -0.64% | -13.48% | 9.94% | 9.99% |
| P/E | -5.15x | -5.46x | -6.06x | -2.47x | -0.97x | -1.06x | -1.67x | -2.44x |
| PBR | 4.35x | 4.49x | 2.86x | 0.63x | 0.88x | 0.76x | 1.32x | 2.64x |
| PEG | - | 0.1x | 0.2x | 0x | -0x | 0x | 0x | 0.1x |
| Capitalization / Revenue | 4.16x | 1.59x | 1.08x | 0.2x | 0.27x | 0.26x | 0.23x | 0.19x |
| EV / Revenue | 3.92x | 1.86x | 1.32x | 0.59x | 0.73x | 1.06x | 1.03x | 0.95x |
| EV / EBITDA | -19.7x | -14.8x | -33.3x | 111x | -28.2x | -17.4x | -105x | 40.2x |
| EV / EBIT | -10.9x | -6.84x | -9.77x | -8.24x | -4.07x | -5.44x | -9.56x | -16.7x |
| EV / FCF | -10.1x | -6.12x | -4.36x | -8.15x | -10x | -10.3x | -9.95x | -9.2x |
| FCF Yield | -9.92% | -16.3% | -22.9% | -12.3% | -9.98% | -9.74% | -10% | -10.9% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.1 | -0.61 | -0.43 | -0.17 | -0.29 | -0.15 | -0.095 | -0.065 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 72.42 | 111 | 171.3 | 151.8 | 120.9 | 72 | 81.6 | 97.75 |
| EBITDA 1 | -14.4 | -13.9 | -6.8 | 0.8 | -3.131 | -4.4 | -0.8 | 2.3 |
| EBIT 1 | -26 | -30.11 | -23.16 | -10.8 | -21.7 | -14.05 | -8.8 | -5.55 |
| Net income 1 | -38.1 | -32.57 | -27.96 | -12.1 | -28.02 | -17.8 | -11 | -7.55 |
| Net Debt 1 | -17.1 | 29.15 | 40.84 | 59.02 | 55.7 | 57.95 | 65.55 | 73.95 |
| Reference price 2 | 5.6600 | 3.3300 | 2.6050 | 0.4200 | 0.2800 | 0.1586 | 0.1586 | 0.1586 |
| Nbr of stocks (in thousands) | 53,210 | 53,115 | 71,196 | 71,344 | 116,858 | 116,940 | - | - |
| Announcement Date | 4/6/22 | 4/25/23 | 4/23/24 | 4/9/25 | 5/13/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -1.08x | 1.07x | -17.48x | - | 21.28M | |
| 24.5x | 2.92x | 16x | 2.1% | 229B | |
| 13x | 1.57x | 7.07x | 3.93% | 187B | |
| 26.2x | 3.42x | 15.72x | 1.84% | 160B | |
| 34.79x | 5.17x | 21.7x | 1.13% | 152B | |
| 40.33x | 5.36x | 24.08x | 1.24% | 131B | |
| 30.69x | 4.41x | 21.64x | 0.88% | 102B | |
| 90.53x | 11.21x | 64.06x | 0.35% | 93.7B | |
| 32.89x | 5.29x | 18.42x | 1.38% | 89.55B | |
| 30.97x | 3.86x | 20.72x | 1.1% | 89.78B | |
| Average | 32.28x | 4.43x | 19.19x | 1.55% | 123.47B | |
| Weighted average by Cap. | 32.53x | 4.31x | 20.80x | 1.77% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ALFOR Stock
- Valuation Forsee Power
Select your edition
All financial news and data tailored to specific country editions
