Valuation Monrif S.p.A.

Stocks

Real-time Borsa Italiana 11:45:00 2025-05-07 EDT			5-day change	1st Jan Change
0.0540 ^EUR	-.--%		-.--%	-

05-15	LMDV Capital srl completed the acquisition of 80% stake in Editoriale Nazionale S.r.l. from Monrif S.p.A.	CI
01-22	LMDV Capital srl proposed to acquire an unknown majority stake in Editoriale Nazionale S.r.l. from Monrif S.p.A.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	22.76	16.18	15.08	11.58	10.56	10.19
Change	-	-28.91%	-6.8%	-23.24%	-8.8%	-3.47%
Enterprise Value (EV) ¹	117.4	113.5	112.1	103.4	107.3	100.6
Change	-	-3.39%	-1.21%	-7.74%	3.78%	-6.24%
P/E	-5.26x	-1.9x	-4.52x	36.9x	-6.06x	65.8x
PBR	1.21x	0.92x	1.04x	0.72x	0.75x	0.72x
PEG	-	-0x	0.1x	-0x	0x	-1x
Capitalization / Revenue	0.13x	0.11x	0.1x	0.08x	0.07x	0.07x
EV / Revenue	0.68x	0.79x	0.76x	0.69x	0.76x	0.74x
EV / EBITDA	38.9x	71.7x	13.7x	9.6x	10.4x	7.98x
EV / EBIT	-40.2x	-32.1x	36.6x	17.4x	17x	12.3x
EV / FCF	22.1x	33.9x	17.8x	-287x	16.1x	15.9x
FCF Yield	4.53%	2.95%	5.62%	-0.35%	6.2%	6.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0294	-0.0418	-0.0164	0.00154	-0.008542	0.00076
Distribution rate	-	-	-	-	-	-
Net sales ¹	172.7	143.5	148.3	150.2	141.8	136
EBITDA ¹	3.022	1.583	8.192	10.77	10.29	12.6
EBIT ¹	-2.919	-3.534	3.06	5.954	6.304	8.172
Net income ¹	-4.328	-8.515	-3.335	0.314	-1.741	0.155
Net Debt ¹	94.68	97.27	97	91.83	96.76	90.43
Reference price ²	0.1545	0.0794	0.0740	0.0568	0.0518	0.0500
Nbr of stocks (in thousands)	147,331	203,813	203,813	203,813	203,813	203,813
Announcement Date	3/27/20	4/30/21	4/7/22	4/21/23	4/30/24	4/29/25

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MONRIF S.P.A.	-	-	-	-	12.69M
NEWS CORPORATION	22.99x	1.72x	9x	0.7%	16.31B
THE NEW YORK TIMES COMPANY	26.79x	3.48x	16.89x	1.29%	11.2B
PEARSON PLC	21.61x	2.41x	10.48x	2.03%	10.49B
VEND MARKETPLACES ASA	121.98x	6.83x	17.54x	1.16%	4.75B
SPRINGER NATURE AG & CO. KGAA	14.88x	2.6x	6.97x	4.08%	4.56B
KADOKAWA CORPORATION	86.12x	1.39x	17.58x	0.84%	3.36B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED	14.4x	-	-	5.4%	3.33B
CHINA SOUTH PUBLISHING & MEDIA GROUP CO., LTD	12.3x	0.4x	2.72x	5.7%	2.96B
LAGARDÈRE S.A.	9.68x	0.57x	4.57x	3.7%	2.89B
Average	36.75x	2.42x	10.72x	2.77%	5.99B
Weighted average by Cap.	32.59x	2.55x	11.35x	2%