Company Valuation: LOWL FARM

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023
Market Cap 1 251.4 64.41 31.68 10.51 2.991
Change - -74.38% -50.81% -66.83% -71.54%
Enterprise Value (EV) 1 284.3 92.14 82.86 73.21 19.06
Change - -67.6% -10.07% -11.65% -73.96%
P/E -0.54x -3.14x -1.17x -0.43x -0.06x
PBR 1.13x 1.9x 0.51x 0.24x 0.26x
PEG -0x 0x 0x 0x -0x
Capitalization / Revenue 6.79x 1.51x 0.59x 0.24x 0.11x
EV / Revenue 7.68x 2.16x 1.54x 1.68x 0.67x
EV / EBITDA -6.59x -21.9x -4.15x -5.42x -1.35x
EV / EBIT -6.45x -19x -3.96x -4.28x -1.09x
EV / FCF -11.6x -7.02x -4x -18x 223x
FCF Yield -8.63% -14.2% -25% -5.56% 0.45%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -15.45 -3.633 -2.719 -2.2 -2.71
Distribution rate - - - - -
Net sales 1 37.04 42.62 53.72 43.54 28.26
EBITDA 1 -43.17 -4.198 -19.95 -13.5 -14.1
EBIT 1 -44.06 -4.86 -20.94 -17.12 -17.56
Net income 1 -50.75 -12.33 -24.68 -24.56 -37.34
Net Debt 1 32.97 27.73 51.18 62.7 16.07
Reference price 2 8.400000 11.400000 3.183500 0.950000 0.165000
Nbr of stocks (in thousands) 29,926 5,650 9,952 11,061 18,126
Announcement Date 4/30/20 3/9/21 3/31/22 3/30/23 3/28/24
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.8x0.39x8.23x3.02% 112B
14.84x1.84x9.22x0.71% 95.08B
-279.8x19.23x-326.91x-.--% 57.02B
13.21x1.46x8.81x2.7% 27.29B
22.39x2.06x11.83x0.93% 25.3B
22.34x2.51x12.71x1.45% 25.06B
31.2x5.66x23.5x2.23% 21.27B
7.89x1.43x6.47x-.--% 20.92B
20.4x1.82x9.16x3.41% 19.35B
Average -14.97x 4.04x -26.33x 1.61% 44.86B
Weighted average by Cap. -25.74x 4.10x -37.56x 1.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - LOWL FARM

Historical PBR trend

Valuation ratios - PBR - LOWL FARM

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - LOWL FARM

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - LOWL FARM