Valuation NACON

Stocks

Market Closed - Euronext Paris 11:55:00 2026-11-04 EST			5-day change	1st Jan Change
0.0390 ^EUR	-6.92%		-18.58%	-92.61%

10-27	Nacon continues its restructuring plan
10-26	Bigben's quarterly sales decline amid restructuring

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	620.4	470.9	189.3	112.3	64.33	4.229	-	-
Change	-	-24.09%	-59.81%	-40.66%	-42.72%	-93.43%	-	-
Enterprise Value (EV) ¹	578.5	481.3	256.5	197.5	168.3	116.7	121.2	111.2
Change	-	-16.8%	-46.7%	-23.01%	-14.77%	-30.66%	-5.79%	-8.25%
P/E	34.8x	45.5x	15.6x	6.74x	-59.5x	-0.71x	-	3.9x
PBR	2.95x	2.06x	0.79x	0.43x	0.18x	0.01x	-0.04x	-0.04x
PEG	-	-1.1x	0.9x	0.2x	1x	-0x	-	-
Capitalization / Revenue	3.49x	3.02x	1.21x	0.66x	0.38x	0.08x	0.03x	0.02x
EV / Revenue	3.25x	3.09x	1.64x	1.16x	1x	0.73x	0.73x	0.65x
EV / EBITDA	9.59x	10.8x	5.25x	2.79x	2.82x	2.14x	2.05x	1.87x
EV / EBIT	17.7x	25.3x	15.9x	9.45x	153x	-23.8x	27.6x	24.2x
EV / FCF	-826x	-19.3x	-7.75x	-25.7x	-11x	-15.1x	12.6x	10.9x
FCF Yield	-0.12%	-5.19%	-12.9%	-3.89%	-9.09%	-6.64%	7.92%	9.17%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.21	0.12	0.14	0.19	-0.01	-0.055	-	0.01
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	177.9	155.9	156.4	170.7	167.9	160.8	165	170
EBITDA ¹	60.3	44.6	48.9	70.9	59.6	60.05	59.2	59.5
EBIT ¹	32.6	19	16.1	20.9	1.1	-4.9	4.4	4.6
Net income ¹	18.2	10	12.8	17.5	-1.3	-366.1	-0.1	0.5
Net Debt ¹	-41.9	10.4	67.28	85.2	104	104.2	117	107
Reference price ²	7.3100	5.4600	2.1800	1.2800	0.5950	0.0390	0.0390	0.0390
Nbr of stocks (in thousands)	84,869	86,248	86,818	87,746	108,124	108,444	-	-
Announcement Date	5/31/21	5/30/22	5/30/23	6/3/24	6/2/25	7/20/26	-	-

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.($)
NACON	-0.76x	0.79x	2.15x	-	5.09M
MICROSOFT CORPORATION	26.14x	9.74x	15.78x	0.76%	3,869B
PALANTIR TECHNOLOGIES INC.	104.39x	47.88x	77.28x	-.--%	421B
ORACLE CORPORATION	18.91x	5.51x	9.56x	1.62%	383B
PALO ALTO NETWORKS, INC.	222.19x	19.8x	57.96x	-.--%	287B
SAP SE	28.59x	5.84x	18.16x	1.3%	267B
CROWDSTRIKE HOLDINGS, INC.	2102.78x	40.93x	133.89x	-.--%	251B
SERVICENOW, INC.	76.37x	6.98x	18.27x	-.--%	113B
ADOBE INC.	13.49x	3.59x	7.5x	-.--%	95.8B
FORTINET, INC.	39.66x	10.91x	28.17x	-.--%	94.12B
Average	263.18x	15.20x	36.87x	0.41%	578.1B
Weighted average by Cap.	132.39x	13.78x	27.29x	0.67%