Company Valuation: Nicox SA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 109.8 55.83 22.05 19.32 24.12 29.61 -
Change - -49.18% -60.51% -12.36% 24.81% 22.79% -
Enterprise Value (EV) 89.38 53.61 31.68 19.32 24.12 29.61 29.61
Change - -40.02% -40.9% -39.01% 24.81% 22.79% 0%
P/E -2.18x -1.78x -1.05x -0.88x -9.93x -6.72x 16.8x
PBR 1.45x 1.04x - - - - -
PEG - 0x 0x 0x 0.1x -0.1x -0x
Capitalization / Revenue 15.2x 17.1x 5.25x 2.46x 1.44x 9.87x 2.96x
EV / Revenue 0x 0x 0x 0x 0x 9.87x 2.96x
EV / EBITDA - - - - - - -
EV / EBIT -0x -0x -0x -0x 0x -5.92x 14.8x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -1.17 -0.63 -0.42 -0.32 -0.03 -0.05 0.02
Distribution rate - - - - - - -
Net sales 1 7.233 3.271 4.2 7.859 16.77 3 10
EBITDA -16.61 -22.86 -17.04 - - - -
EBIT 1 -46.01 -33.96 -17.06 -9.854 4.626 -5 2
Net income 1 -43.76 -27.76 -20.88 -22.39 -2.413 -5 2
Net Debt -20.46 -2.216 9.636 - - - -
Reference price 2 2.5550 1.1200 0.4420 0.2810 0.2980 0.3360 0.3360
Nbr of stocks (in thousands) 42,991 49,845 49,882 68,764 80,926 88,131 -
Announcement Date 4/28/22 3/20/23 4/22/24 4/29/25 4/30/26 - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-6.61x - - - 33.44M
107.05x5.97x25.34x2.32% 363B
22.26x3.02x10.56x1.79% 65.62B
15.22x7.44x11.41x - 12.45B
14.44x1.8x6.11x3.07% 7.6B
18.8x5.84x15.56x-.--% 4.49B
37.36x2.43x27.62x0.74% 4.19B
33.47x5.25x15.38x - 2.92B
-214.6x - - -.--% 2.49B
Average 3.04x 4.54x 16.00x 1.32% 51.43B
Weighted average by Cap. 87.35x 5.48x 22.40x 2.2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!