Company Valuation: namR

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024
Market Cap 1 29.95 10.78 4.564 1.631
Change - -64.01% -57.66% -64.26%
Enterprise Value (EV) 1 28.76 14.82 8.768 7.494
Change - -48.46% -40.84% -14.53%
P/E -8.94x -2.19x -1.13x -0.2x
PBR 6.41x -40x 40x -0.2x
PEG 0x -0x 0x -0x
Capitalization / Revenue 8.16x 3.43x 1.07x 0.56x
EV / Revenue 7.83x 4.72x 2.06x 2.58x
EV / EBITDA -13.6x -4.87x -4.43x -2.21x
EV / EBIT -7.2x -2.73x -2.04x -1.31x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.8852 -1.301 -0.6974 -1.417
Distribution rate - - - -
Net sales 1 3.671 3.142 4.265 2.9
EBITDA 1 -2.121 -3.043 -1.978 -3.384
EBIT 1 -3.995 -5.424 -4.306 -5.703
Net income 1 -3.35 -4.942 -4.034 -8.238
Net Debt 1 -1.197 4.041 4.204 5.863
Reference price 2 7.9100 2.8500 0.7880 0.2800
Nbr of stocks (in thousands) 3,787 3,782 5,792 5,825
Announcement Date 5/2/22 4/29/23 5/2/24 1/19/26
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.54M
25.4x9.4x15.32x0.79% 3,712B
104.28x44.37x71.89x-.--% 375B
70.49x14.86x31.34x-.--% 93.2B
375.92x17.25x69.94x-.--% 81.62B
150.44x8.8x22.47x-.--% 77.74B
37.13x1.96x15.41x-.--% 67.99B
113.29x4.97x24.3x-.--% 43.47B
21.83x4.13x11.4x1.3% 33.15B
24.55x4.19x9.7x-.--% 29.7B
Average 102.59x 12.21x 30.20x 0.23% 451.33B
Weighted average by Cap. 42.36x 12.32x 21.48x 0.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA