Company Valuation: Intertainment AG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4.856 10.19 8.148 6.617 8.23 7.415
Change - 109.73% -20% -18.8% 24.38% -9.9%
Enterprise Value (EV) 1 14.88 20.31 18.56 17.12 19.31 18.94
Change - 36.49% -8.62% -7.78% 12.8% -1.93%
P/E -135x 87.8x -25x -20.1x -12.6x -15.2x
PBR -0.47x -1.01x -0.78x -0.63x -0.74x -0.64x
PEG - -0x 0x -16.08x -0.1x 0.6x
Capitalization / Revenue 55.2x 71.7x 56.2x 35x 187x 85.2x
EV / Revenue 169x 143x 128x 90.6x 439x 218x
EV / EBITDA -1,145x 148x -379x 276x -107x -129x
EV / EBIT -875x 153x -350x 295x -105x -125x
EV / FCF -87.8x -141x -108x -135x -55.1x -70.2x
FCF Yield -1.14% -0.71% -0.92% -0.74% -1.82% -1.42%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.002209 0.007117 -0.02 -0.0202 -0.04 -0.03
Distribution rate - - - - - -
Net sales 1 0.088 0.142 0.145 0.189 0.044 0.087
EBITDA 1 -0.013 0.137 -0.049 0.062 -0.18 -0.147
EBIT 1 -0.017 0.133 -0.053 0.058 -0.184 -0.151
Net income 1 -0.036 0.116 -0.308 -0.33 -0.604 -0.433
Net Debt 1 10.02 10.12 10.41 10.5 11.08 11.52
Reference price 2 0.2980 0.6250 0.5000 0.4060 0.5050 0.4550
Nbr of stocks (in thousands) 16,297 16,297 16,297 16,297 16,297 16,297
Announcement Date 4/30/21 4/30/22 4/29/23 5/1/24 4/30/25 5/1/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.56M
-347.33x1.48x15.63x-.--% 40.2B
-8.84x1.81x10.22x2.5% 37.77B
22.53x2.41x11.56x3.45% 32.01B
53.62x3.7x27.28x-.--% 23.34B
21.19x2.7x11.29x2.55% 15.84B
38.55x2.86x7.26x1.82% 12.52B
30.1x1.91x16.09x2.37% 11.59B
-338.09x8.62x-901.76x-.--% 9.26B
28.16x3.55x15.26x1.29% 9.17B
Average -55.57x 3.23x -87.46x 1.55% 19.17B
Weighted average by Cap. -73.19x 2.63x -29.89x 1.6%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Intertainment AG

Historical PBR trend

Valuation ratios - PBR - Intertainment AG

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Intertainment AG

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Intertainment AG

  1. Stock Market
  2. Stocks
  3. ITN Stock
  4. Valuation Intertainment AG