Valuation Hepsor OU

Stocks

End-of-day quote Nasdaq Tallinn Other stock markets 2026-08-07			5-day change	1st Jan Change
5.220 ^EUR	-0.38%		+0.38%	-18.18%

08-05	Estonia-based Hepsor Plans August Bond Issue	MT
07-29	Hepsor AS Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	52.04	35.08	26.98	16.11	24.96
Change	-	-32.59%	-23.08%	-40.29%	54.92%
Enterprise Value (EV) ¹	69.7	80.02	76.35	64.77	69.05
Change	-	14.8%	-4.58%	-15.18%	6.61%
P/E	-1,350x	25.3x	22.8x	38.1x	63.8x
PBR	2.75x	1.77x	1.29x	0.77x	1.2x
PEG	13x	-0x	-1.6x	-0.6x	-7.2x
Capitalization / Revenue	3.48x	2.73x	0.66x	0.42x	0.7x
EV / Revenue	4.66x	6.22x	1.86x	1.69x	1.95x
EV / EBITDA	36.4x	316x	15x	14.8x	26.5x
EV / EBIT	37.1x	369x	15.2x	15x	26.9x
EV / FCF	-5.76x	-2.57x	-25.9x	4.99x	12.5x
FCF Yield	-17.4%	-38.9%	-3.85%	20.1%	8.01%
Dividend per Share ²	-	-	-	0.26	0.27
Rate of return	-	-	-	6.22%	4.23%
EPS ²	-0.01	0.36	0.3074	0.1097	0.1
Distribution rate	-	-	-	237%	270%
Net sales ¹	14.96	12.87	41.14	38.4	35.41
EBITDA ¹	1.917	0.253	5.074	4.366	2.605
EBIT ¹	1.88	0.217	5.034	4.332	2.567
Net income ¹	-0.022	1.396	1.185	0.423	0.399
Net Debt ¹	17.66	44.94	49.37	48.65	44.09
Reference price ²	13.500	9.100	7.000	4.180	6.380
Nbr of stocks (in thousands)	3,855	3,855	3,855	3,855	3,913
Announcement Date	6/21/22	4/28/23	4/19/24	4/23/25	4/24/26

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HEPSOR OU	-	-	-	-	23.62M
FORESTAR GROUP INC.	10.12x	-	-	-	1.49B
SKYWORLD DEVELOPMENT	6.25x	0.7x	3.34x	3.58%	105M
Average	8.19x	0.70x	3.34x	3.58%	539.67M
Weighted average by Cap.	9.86x	0.70x	3.34x	3.58%