Company Valuation: MAX Automation SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 129.6 199.2 238.4 253.2 166.2 134.5 - -
Change - 53.68% 19.67% 6.23% -34.36% -19.11% - -
Enterprise Value (EV) 1 202.7 199.2 350.1 311.4 197.3 169.5 166.1 160.4
Change - -1.73% 75.77% -11.06% -36.65% -14.1% -1.99% -3.4%
P/E -88x 12.4x 15.6x 4.18x -36.6x -107x 25.6x 16.2x
PBR 3.26x - 2.08x 1.28x 0.86x 0.7x 0.67x 0.7x
PEG - -0x -3.04x 0x 0x 1.5x -0x 0.3x
Capitalization / Revenue 0.37x 0.49x 0.6x 0.69x 0.5x 0.41x 0.38x 0.37x
EV / Revenue 0.58x 0.49x 0.88x 0.85x 0.59x 0.52x 0.47x 0.44x
EV / EBITDA 7.89x 6.08x 10.1x 10.6x 12.7x 9.68x 6.46x 5.62x
EV / EBIT 17.5x 9.06x 18.3x 17.7x 64.2x 20.2x 9.33x 7.02x
EV / FCF 8.79x - 42.1x 35.8x 6.59x 1,695x 24.2x 14.7x
FCF Yield 11.4% - 2.37% 2.79% 15.2% 0.06% 4.12% 6.79%
Dividend per Share 2 - - - - - - 0.05 0.1
Rate of return - - - - - - 1.53% 3.07%
EPS 2 -0.05 0.39 0.37 1.47 -0.11 -0.0305 0.1273 0.2018
Distribution rate - - - - - - 39.3% 49.6%
Net sales 1 349.1 409.2 397.4 366 334.5 328.2 351.2 366.2
EBITDA 1 25.7 32.74 34.56 29.28 15.56 17.5 25.71 28.57
EBIT 1 11.6 21.99 19.16 17.57 3.071 8.4 17.8 22.85
Net income 1 -1.401 14.69 15.17 60.54 -4.449 -1.302 5.19 8.337
Net Debt 1 73.09 - 111.8 58.19 31.06 35.01 31.64 25.99
Reference price 2 4.400 4.830 5.780 6.140 4.030 3.260 3.260 3.260
Nbr of stocks (in thousands) 29,459 41,243 41,243 41,243 41,243 41,243 - -
Announcement Date 3/17/22 3/16/23 3/12/24 3/20/25 3/19/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-106.99x0.52x9.68x-.--% 156M
30.41x5.2x18.93x0.86% 120B
25.93x4.74x16.62x2.32% 34.85B
20.34x1.74x12.52x2.31% 29.59B
28.78x3.86x14.57x0.12% 28.3B
19.53x3.34x10.67x1.56% 27.9B
20.88x3.03x13.07x1.12% 25.46B
23.3x2.85x12.28x1.62% 24.97B
93.86x35.38x77.15x0.4% 24.45B
25.52x3.21x15.69x1.77% 23.38B
Average 18.16x 6.39x 20.12x 1.21% 33.88B
Weighted average by Cap. 30.98x 6.29x 20.13x 1.24%

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. MXHN Stock
  4. Valuation MAX Automation SE
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!