Company Valuation: LuxExperience B.V.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,202 798.5 311 404.6 922 918.7 - -
Change - -63.73% -61.05% 30.09% 127.88% -0.36% - -
Enterprise Value (EV) 1 2,125 707 338.5 389.5 318.4 581 662.7 716.2
Change - -66.72% -52.12% 15.05% -18.25% 82.47% 14.06% 8.07%
P/E -61.1x -105x -21.6x -16.4x 1.22x -6.01x -74.4x 29.1x
PBR 5.15x 1.89x 0.71x 0.95x 0.63x - - -
PEG - 1.3x -0.2x -0.2x -0x 0x 0.8x -0x
Capitalization / Revenue 3.6x 1.16x 0.4x 0.48x 0.73x 0.37x 0.35x 0.33x
EV / Revenue 3.47x 1.03x 0.44x 0.46x 0.25x 0.24x 0.25x 0.25x
EV / EBITDA 38.7x 10.7x 8.24x 15.1x 7.14x 609x 15.9x 8.12x
EV / EBIT 45.5x 12.4x 11.5x 36.7x 14.4x -9.62x -69.5x 10.5x
EV / FCF -109x 16.5x -4.35x - - -5.01x -4.36x -5.68x
FCF Yield -0.91% 6.07% -23% - - -20% -22.9% -17.6%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.42 -0.09 -0.17 -0.29 5.53 -1.113 -0.09 0.23
Distribution rate - - - - - - - -
Net sales 1 612.1 689.8 768.6 840.9 1,255 2,471 2,604 2,826
EBITDA 1 54.9 66.3 41.1 25.8 44.6 0.9536 41.8 88.19
EBIT 1 46.7 57.2 29.4 10.6 22.1 -60.42 -9.532 68.09
Net income 1 -32.6 -7.898 -15.12 -24.91 552.3 -150.5 -12.44 32.95
Net Debt 1 -76.76 -91.5 27.54 -15.11 -603.6 -337.7 -256 -202.5
Reference price 2 25.665 9.451 3.664 4.760 6.761 6.693 6.693 6.693
Nbr of stocks (in thousands) 85,783 84,492 84,881 85,003 136,374 137,262 - -
Announcement Date 9/14/21 9/15/22 9/14/23 9/12/24 9/25/25 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-5.98x0.23x603.94x - 1.07B
22.29x1.54x10.53x0.91% 272B
93.08x12.21x65.51x-.--% 192B
9.37x0.8x3.56x-.--% 126B
50.19x2.02x20.83x-.--% 97.48B
-41.64x0.88x48.35x-.--% 66.91B
23.48x4.09x13.56x1.18% 46.34B
21.39x5.79x14.03x - 31.29B
31.1x3.6x12.04x1.48% 16.12B
5.35x0.21x2.18x4.15% 6.98B
Average 20.86x 3.14x 79.45x 0.97% 85.62B
Weighted average by Cap. 34.47x 4.15x 26.96x 0.43%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. LUXE Stock
  4. Valuation LuxExperience B.V.