Company Valuation: LPKF Laser & Electronics SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 477.9 236.9 243.8 218.4 136.7 337.5 - -
Change - -50.44% 2.91% -10.42% -37.4% 146.87% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 337.4 331.8 320.2
Change - -49.38% -1.01% -8.64% -40.22% 163.45% -1.66% -3.51%
P/E - 138x 142x -49.6x -9.47x -44.5x 37.8x 11.9x
PBR 5.19x - 2.56x 2.38x 1.75x 4.93x 3.94x 3x
PEG - - - 0x -0x 0.9x -0x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 3.2x 2.33x 1.55x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.2x 2.3x 1.47x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 233x 15.7x 6.71x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -49.6x 25.5x 8.09x
EV / FCF -613x - -21.2x 114x 13.3x -75.8x 553x 27.6x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -1.32% 0.18% 3.62%
Dividend per Share 2 - - - - - - - 0.37
Rate of return - - - - - - - 2.68%
EPS 2 - 0.07 0.07 -0.18 -0.59 -0.31 0.365 1.155
Distribution rate - - - - - - - 32%
Net sales 1 93.57 123.7 124.3 122.9 115.3 105.4 144.6 218
EBITDA 1 7.596 15.12 12.81 5.829 0.639 1.45 21.2 47.7
EBIT 1 0.059 6.779 3.693 -2.543 -13.52 -6.8 13 39.6
Net income 1 -0.114 1.659 1.754 -4.509 -14.35 -7.65 8.9 28.25
Net Debt 1 -9.969 - -9.287 -4.148 -8.623 -0.05 -5.65 -17.3
Reference price 2 19.54 9.67 9.94 8.93 5.59 13.80 13.80 13.80
Nbr of stocks (in thousands) 24,460 24,497 24,513 24,455 24,455 24,455 - -
Announcement Date 3/23/22 3/23/23 3/21/24 3/27/25 3/25/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.98x5.93x18.15x0.63% 199B
13.52x0.31x6.83x3.72% 112B
26.07x9.16x19.44x0.48% 84.86B
37.81x6.09x19.76x0.95% 83.51B
67.21x7.11x33.16x0.21% 73.9B
20.74x1.22x14.12x0.63% 68.91B
18.5x3.15x11.96x1.44% 58.77B
39.75x5.59x21.09x0.01% 57.85B
65.94x29.64x65.89x0.4% 43.36B
Average 35.72x 7.58x 23.38x 0.94% 86.86B
Weighted average by Cap. 33.11x 6.27x 20.31x 1.05%

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

  1. Stock Market
  2. Stocks
  3. LPK Stock
  4. 1LPK Stock
  5. Valuation LPKF Laser & Electronics SE