Company Valuation: NN, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 176.4 65.8 189.4 163.3 64.25 184.2 - -
Change - -62.7% 187.84% -13.77% -60.66% 186.66% - -
Enterprise Value (EV) 176.4 65.8 189.4 293.8 212.4 184.2 184.2 184.2
Change - -62.7% 187.84% 55.13% -27.7% -13.3% 0% 0%
P/E -5.19x -1.81x -2.96x -2.95x -1.2x -4.89x -7.67x -12x
PBR - - - 2.13x 1.89x 9.18x - -
PEG - -0.36x -0x 0.2x 0.33x 0.1x 0.2x 0.3x
Capitalization / Revenue 0.37x 0.13x 0.39x 0.35x 0.15x 0.4x 0.37x 0.35x
EV / Revenue 0x 0x 0x 0x 0x 0.4x 0.37x 0.35x
EV / EBITDA 0x 0x 0x 0x 0x 3.27x 3.01x 2.87x
EV / EBIT 0x 0x 0x 0x 0x 9.96x 6.82x 5.74x
EV / FCF -0x -0x 0x 0x -0x 51.2x 8.3x 5.9x
FCF Yield -1.49% -15.6% 4.67% 1.81% -6.19% 1.95% 12.1% 16.9%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.79 -0.83 -1.35 -1.11 -1.07 -0.7133 -0.455 -0.29
Distribution rate - - - - - - - -
Net sales 1 477.6 498.7 489.3 464.3 422.2 465 498.9 530
EBITDA 1 52.11 43.89 43.12 48.34 49.02 56.35 61.2 64.1
EBIT 1 10.15 1.927 3.131 5.086 14.25 18.5 27 32.1
Net income 1 -13.22 -26.1 -50.15 -38.27 -34 -14.41 -4 -16.7
Net Debt - - - 130.5 148.2 - - -
Reference price 2 4.100 1.500 4.000 3.270 1.280 3.490 3.490 3.490
Nbr of stocks (in thousands) 43,034 43,869 47,353 49,946 50,196 52,774 - -
Announcement Date 3/10/22 3/9/23 3/11/24 3/5/25 3/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-4.89x - - - 184M
35.38x6.07x22.6x0.76% 121B
34.89x6.54x22.43x1.73% 43.04B
33.36x4.3x15.88x0.11% 31.54B
21.17x1.75x12.91x2.3% 30B
26.32x4.17x13.99x1.41% 29.67B
23.63x3.45x14.88x1% 28.78B
25.92x3.11x13.54x1.45% 28.08B
113.27x7.7x40.51x - 27.71B
27.36x3.53x16.82x1.66% 25.23B
Average 33.64x 4.51x 19.28x 1.3% 36.56B
Weighted average by Cap. 36.93x 4.98x 20.16x 1.16%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA