Company Valuation: Mastrad

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 5.964 15.35 3.681 0.8893 0.8243 1.236
Change - 157.41% -76.02% -75.84% -7.31% 50%
Enterprise Value (EV) 1 8.126 17.66 6.358 2.088 1.832 2.577
Change - 117.38% -64% -67.16% -12.26% 40.67%
P/E -4.58x 66.2x -3.04x -0.62x -1.04x -0.78x
PBR 6.41x 7.21x 3.34x 0.29x 0.38x 2.58x
PEG - -1x 0x -0x 0x -0x
Capitalization / Revenue 1.18x 1.62x 0.5x 0.14x 0.38x 1.58x
EV / Revenue 1.61x 1.86x 0.87x 0.32x 0.85x 3.29x
EV / EBITDA -8.17x 26.7x -8.02x -2.02x -3.52x -2.32x
EV / EBIT -6.41x 50.9x -4.39x -1.58x -1.89x -1.62x
EV / FCF -4.41x -14.5x -56.1x -1.83x 5x 9.71x
FCF Yield -22.7% -6.89% -1.78% -54.5% 20% 10.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0664 0.01 -0.0507 -0.0596 -0.009644 -0.0192
Distribution rate - - - - - -
Net sales 1 5.045 9.497 7.343 6.57 2.16 0.784
EBITDA 1 -0.994 0.661 -0.793 -1.033 -0.52 -1.111
EBIT 1 -1.268 0.347 -1.447 -1.324 -0.972 -1.591
Net income 1 -1.303 0.216 -1.212 -1.424 -0.795 -1.579
Net Debt 1 2.162 2.313 2.677 1.199 1.008 1.341
Reference price 2 0.304000 0.662000 0.154000 0.037200 0.010000 0.015000
Nbr of stocks (in thousands) 19,618 23,189 23,905 23,905 82,428 82,428
Announcement Date 10/19/20 11/2/21 11/7/22 10/30/23 10/31/24 11/2/25
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 871K
13.5x1.31x10.52x5.44% 99.75B
9.77x0.49x4.89x5.87% 26.28B
27.81x3.07x16.85x1.15% 23.81B
49.54x3.84x33.67x0.69% 11.81B
16.04x1.23x7.27x2.6% 6.73B
15.03x1.27x11.16x5.87% 4.67B
15.68x0.65x5.68x4.88% 3.59B
27.67x2.13x13.23x1.44% 3.02B
13.03x0.6x4.59x3.14% 2.96B
Average 20.89x 1.62x 11.98x 3.45% 18.26B
Weighted average by Cap. 17.56x 1.57x 11.78x 4.42%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA