Company Valuation: Hopium

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 328.8 88.65 1.563 3.098 1.174
Change - -73.04% -98.24% 98.15% -62.11%
Enterprise Value (EV) 1 323.9 93.35 10.96 16.04 6.735
Change - -71.18% -88.26% 46.35% -58%
P/E -40.8x -3.79x -0.07x -0.35x 0.19x
PBR 35.2x -8.68x -0.06x -0.1x -0.14x
PEG -0x -0x 0x 0x -0x
Capitalization / Revenue 822,096,740,000x 22,387,918x 124,067,291x 149,865,083x 116,159x
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT -37.8x -4.46x -0.89x -1.98x 2.34x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -50.4 -145.6 -91.65 -1.08 0.0316
Distribution rate - - - - -
Net sales 0.0004 3.96 0.0126 0.0207 10.1
EBITDA -8.496 -19.66 -11.91 -7.719 3.251
EBIT 1 -8.564 -20.91 -12.31 -8.096 2.874
Net income 1 -8.033 -23.88 -30.66 -10.52 12.07
Net Debt 1 -4.924 4.703 9.394 12.94 5.562
Reference price 2 2,056.000000 552.000000 6.672000 0.376000 0.006000
Nbr of stocks (in thousands) 160 161 234 8,239 195,616
Announcement Date 4/13/22 4/29/23 2/29/24 4/29/25 4/30/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.41M
372.36x13.44x97.59x-.--% 1,481B
9.82x1.27x11.55x3.31% 231B
13.67x0.77x5.29x1.9% 96.43B
35.94x9.09x23.16x1.09% 76.35B
7.13x0.32x2.6x0.94% 65.13B
7.44x1.2x13.82x3.63% 53.23B
10.53x0.27x3.33x5.05% 47.61B
11.62x0.68x9.26x3.97% 44.49B
22.38x1.3x7.28x2.41% 43.85B
Average 54.54x 3.15x 19.32x 2.48% 213.87B
Weighted average by Cap. 262.08x 9.89x 70.71x 0.85%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Hopium

Historical PBR trend

Valuation ratios - PBR - Hopium

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Hopium

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Hopium