|
Real-time Estimate
Cboe Europe
03:42:06 2026-08-28 EDT
|
5-day change | 1st Jan Change | ||
| 14.12 EUR | +8.28% |
|
-1.66% | +17.69% |
| 08-27 | Intercos continues buyback with purchase of 111,800 treasury shares | AN |
| 08-25 | Markets seen higher after US plan on Iran | AN |
Company Valuation: Intercos S.p.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,346 | 1,222 | 1,376 | 1,340 | 1,066 | 1,309 | - | - |
| Change | - | -9.19% | 12.6% | -2.66% | -20.46% | 22.77% | - | - |
| Enterprise Value (EV) 1 | 1,473 | 1,313 | 1,477 | 1,438 | 1,166 | 1,423 | 1,391 | 1,362 |
| Change | - | -10.84% | 12.46% | -2.65% | -18.87% | 21.97% | -2.22% | -2.1% |
| P/E | 48.5x | 27x | 26.5x | 27.8x | 21.7x | 20.6x | 17.5x | 15.7x |
| PBR | 3.67x | 2.92x | 3.08x | 2.81x | 2.19x | 2.52x | 2.31x | 2.07x |
| PEG | - | 0.4x | 1.8x | -3.75x | 10.85x | 0.6x | 1x | 1.4x |
| Capitalization / Revenue | 2x | 1.46x | 1.39x | 1.26x | 1.02x | 1.19x | 1.12x | 1.07x |
| EV / Revenue | 2.19x | 1.57x | 1.49x | 1.35x | 1.11x | 1.29x | 1.2x | 1.11x |
| EV / EBITDA | 14.6x | 10.8x | 10.7x | 10x | 7.48x | 8.69x | 7.88x | 7.19x |
| EV / EBIT | 34.4x | 18.5x | 16x | 15.3x | 11.3x | 13x | 11.6x | 10.4x |
| EV / FCF | 64.1x | 51.3x | 30.6x | 42x | 23.6x | 31.1x | 25.1x | 21.1x |
| FCF Yield | 1.56% | 1.95% | 3.27% | 2.38% | 4.23% | 3.21% | 3.99% | 4.73% |
| Dividend per Share 2 | - | - | - | - | - | 0.2368 | 0.2778 | 0.3079 |
| Rate of return | - | - | - | - | - | 1.7% | 1.99% | 2.21% |
| EPS 2 | 0.29 | 0.47 | 0.54 | 0.5 | 0.51 | 0.6754 | 0.7986 | 0.8875 |
| Distribution rate | - | - | - | - | - | 35.1% | 34.8% | 34.7% |
| Net sales 1 | 673.7 | 835.6 | 988.2 | 1,065 | 1,047 | 1,100 | 1,164 | 1,227 |
| EBITDA 1 | 101.1 | 121.7 | 137.5 | 143.3 | 156 | 163.7 | 176.4 | 189.5 |
| EBIT 1 | 42.8 | 70.9 | 92.07 | 93.7 | 103.2 | 109.6 | 120.2 | 131 |
| Net income 1 | 26.5 | 45 | 52.34 | 48.8 | 50.1 | 65.4 | 76.18 | 85.21 |
| Net Debt 1 | 126.6 | 90.65 | 100.2 | 97.7 | 100.5 | 114 | 82.4 | 53.18 |
| Reference price 2 | 14.06 | 12.70 | 14.30 | 13.92 | 11.06 | 13.94 | 13.94 | 13.94 |
| Nbr of stocks (in thousands) | 95,742 | 96,258 | 96,258 | 96,258 | 96,364 | 93,867 | - | - |
| Announcement Date | 3/23/22 | 3/14/23 | 3/20/24 | 3/4/25 | 3/4/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.84x | 4.02x | 14.68x | 3.08% | 333B | |
| 18.5x | 2.77x | 12.23x | 3.45% | 139B | |
| 24.74x | 3.7x | 15.55x | 2.33% | 72.51B | |
| 41.67x | 6.71x | 29.12x | 2.21% | 49.42B | |
| 35.82x | 2.72x | 14.87x | 1.52% | 38.43B | |
| 20.19x | 2.82x | 11.75x | 4.4% | 36.88B | |
| 23.54x | 1.72x | 10.99x | 2.16% | 20.55B | |
| 16.2x | 1.55x | 8.88x | 3.28% | 19.93B | |
| 39.55x | 5.58x | 27.33x | 1.81% | 9.89B | |
| Average | 26.78x | 3.51x | 16.16x | 2.69% | 79.93B | |
| Weighted average by Cap. | 23.19x | 3.69x | 15.06x | 2.96% |
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
- ICOS Stock
- 0AAR Stock
- Valuation Intercos S.p.A.
Select your edition
All financial news and data tailored to specific country editions
