Company Valuation: Gaumont

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 342.7 311.5 330.2 305.3 263.2 309.9
Change - -9.09% 6% -7.55% -13.78% 17.75%
Enterprise Value (EV) 1 364.9 313.6 309.8 269.6 215.7 267.4
Change - -14.06% -1.21% -12.97% -19.99% 23.97%
P/E -20.5x 303x -26.9x -83x -34.4x -15.9x
PBR 1.61x 1.47x 1.68x 1.58x 1.43x 1.88x
PEG - -3x 0x 1.2x -0x -0x
Capitalization / Revenue 2.23x 1.17x 1.52x 1.77x 1.75x 2.06x
EV / Revenue 2.37x 1.18x 1.42x 1.57x 1.44x 1.78x
EV / EBITDA -54.5x 41.7x -26.5x 67.3x -22.8x -19.9x
EV / EBIT -43.4x 61.7x -21.1x 220x -16.7x -15.6x
EV / FCF 15.9x 14.3x 8.17x 27.7x 23.5x 139x
FCF Yield 6.28% 6.99% 12.2% 3.61% 4.26% 0.72%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -5.376 0.33 -3.944 -1.18 -2.46 -6.253
Distribution rate - - - - - -
Net sales 1 154 266.2 217.9 172.2 150.1 150.3
EBITDA 1 -6.701 7.515 -11.67 4.009 -9.474 -13.41
EBIT 1 -8.412 5.082 -14.71 1.226 -12.93 -17.11
Net income 1 -16.77 1.04 -12.31 -3.683 -7.674 -19.51
Net Debt 1 22.24 2.084 -20.41 -35.67 -47.51 -42.52
Reference price 2 110.00 100.00 106.00 98.00 84.50 99.50
Nbr of stocks (in thousands) 3,115 3,115 3,115 3,115 3,115 3,115
Announcement Date 4/14/21 4/13/22 4/19/23 4/10/24 4/14/25 4/8/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 364M
47.95x0.87x6.85x1.95% 11.53B
-643.23x9.2x-1941.14x-.--% 9.92B
25.6x3.03x13.06x1.46% 7.83B
45.01x14.82x31.22x1.16% 4.93B
11.84x1.57x8.35x4.07% 4.77B
22.34x1.85x3.68x1.86% 4.28B
-91.92x1.58x14.81x-.--% 3.56B
45.05x3.39x18.58x1.06% 3.35B
13.51x3.41x4.95x-.--% 2.96B
Average -58.21x 4.42x -204.40x 1.29% 5.35B
Weighted average by Cap. -101.44x 4.53x -352.64x 1.33%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA