Company Valuation: MBC Group

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 17,390 10,507 6,564 - -
Change - -39.58% -37.53% - -
Enterprise Value (EV) 1 16,010 9,190 4,836 4,856 4,599
Change - -42.6% -47.38% 0.4% -5.29%
P/E 43.6x 27.5x 44.3x 18.9x 12.7x
PBR 4.17x 2.31x 1.62x 1.55x 1.47x
PEG 0x -6.6x -0.7x 0x 0.3x
Capitalization / Revenue 4.14x 1.95x 1.37x 1.22x 1.12x
EV / Revenue 3.82x 1.7x 1.01x 0.9x 0.78x
EV / EBITDA 74x 28.6x 20.9x 10.2x 6.84x
EV / EBIT 137x 46.4x 44.1x 14.1x 8.7x
EV / FCF 43.4x -200x 32.9x 14x 11.9x
FCF Yield 2.3% -0.5% 3.04% 7.17% 8.39%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 1.2 1.15 0.4458 1.045 1.555
Distribution rate - - - - -
Net sales 1 4,196 5,391 4,776 5,374 5,864
EBITDA 1 216.4 321 231.4 477.6 672.6
EBIT 1 117.2 197.9 109.8 345.3 528.5
Net income 1 400 382.5 152.7 348.2 518.5
Net Debt 1 -1,380 -1,317 -1,727 -1,708 -1,965
Reference price 2 52.30 31.60 19.74 19.74 19.74
Nbr of stocks (in thousands) 332,500 332,500 332,500 - -
Announcement Date 3/26/25 3/14/26 - - -
1SAR in Million2SAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
44.28x1.01x20.9x - 1.75B
-25.14x2.7x11.63x-.--% 70.8B
11.02x1.5x6.48x0.89% 25.84B
15.96x0.76x6.1x7.38% 5.53B
5.32x2.03x5.68x4.35% 5.24B
8.85x1.11x3.51x3.35% 5.2B
12.98x0.92x6.59x1.56% 4.67B
13.27x0.69x7.84x3.17% 2.04B
10.88x1.98x3.85x3.17% 1.88B
Average 10.82x 1.41x 8.06x 2.99% 13.66B
Weighted average by Cap. -9.33x 2.13x 9.46x 1.02%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!