Company Valuation: MedNation AG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 11.65 11.35 10.2 4.526 4.526 7.357
Change - -2.59% -10.11% -55.62% 0% 62.54%
Enterprise Value (EV) 1 48.39 61.88 60.8 51.11 13.89 14.98
Change - 27.88% -1.74% -15.94% -72.82% 7.86%
P/E -8.21x -2.58x -5.37x 2.01x 40.2x 2.45x
PBR 0.81x 1.13x 1.11x 0.39x 0.36x 0.52x
PEG - -0x 0.1x -0x -0.4x 0x
Capitalization / Revenue 0.32x 0.31x 0.27x 0.1x 0.09x 0.14x
EV / Revenue 1.33x 1.69x 1.62x 1.14x 0.28x 0.28x
EV / EBITDA 33.4x 57x 23.9x 13.4x 6.23x 4.28x
EV / EBIT -102x -78.8x 47.3x 19.3x 15.1x 7.19x
EV / FCF 12.5x 45.4x 43.3x 24.2x 10.3x -81.2x
FCF Yield 7.97% 2.2% 2.31% 4.14% 9.68% -1.23%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.47 -1.46 -0.63 0.7447 0.0373 1.07
Distribution rate - - - - - -
Net sales 1 36.37 36.69 37.55 44.67 48.76 52.77
EBITDA 1 1.449 1.086 2.548 3.815 2.231 3.502
EBIT 1 -0.4725 -0.7857 1.286 2.65 0.9188 2.083
Net income 1 -1.418 -4.4 -1.888 2.247 0.1047 2.513
Net Debt 1 36.74 50.53 50.6 46.58 9.365 7.627
Reference price 2 3.860 3.760 3.380 1.500 1.500 2.620
Nbr of stocks (in thousands) 3,017 3,017 3,017 3,017 3,017 2,808
Announcement Date 4/30/21 4/29/22 4/28/23 4/30/24 5/2/25 4/30/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.64M
12.58x0.39x8.14x3.08% 111B
14.42x1.81x9.05x0.73% 92.38B
-290x19.96x-345.46x-.--% 59.15B
13.32x1.47x8.86x2.68% 27.66B
22.96x2.57x13x1.42% 25.75B
22.14x2.05x11.72x0.94% 25.02B
30.99x5.59x23.23x2.25% 20.85B
7.85x1.42x6.45x-.--% 20.82B
30.49x2.86x12.85x1.47% 16.87B
Average -15.03x 4.23x -28.02x 1.4% 39.91B
Weighted average by Cap. -29.05x 4.37x -42.57x 1.54%

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. EIF Stock
  4. Valuation MedNation AG