Valuation Orège

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-25 EDT			5-day change	1st Jan Change
0.2350 ^EUR	0.00%		-14.55%	-20.88%

06-30	Orege Société Anonyme Reports Earnings Results for the Full Year Ended December 31, 2025	CI
25-10-01	Orege Société Anonyme Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	43.84	26.03	23.02	19.98	14.98	11.85	-	-
Change	-	-40.61%	-11.57%	-13.21%	-25.03%	-20.92%	-	-
Enterprise Value (EV) ¹	74.03	62.1	68.2	75.94	14.98	104.4	117.8	130.8
Change	-	-16.11%	9.83%	11.35%	-80.27%	597.27%	12.83%	11.03%
P/E	-9.64x	-4.3x	-2.28x	-2.33x	-1.02x	-1.31x	-1.47x	-1.68x
PBR	-	-0.86x	0.57x	0.4x	-	-0.02x	-0.15x	-0.13x
PEG	-	-0.1x	-0x	0.2x	-0x	0x	0.1x	0.1x
Capitalization / Revenue	19.4x	7.51x	18.3x	6.56x	-	2.37x	1.69x	1.18x
EV / Revenue	32.7x	17.9x	54.2x	24.9x	-	20.9x	16.8x	13.1x
EV / EBITDA	-18.8x	-14.3x	-10.1x	-11.4x	-	-15.1x	-22.2x	-31.2x
EV / EBIT	-16.5x	-13.1x	-8.68x	-10.6x	-	-13.4x	-19.3x	-26.7x
EV / FCF	-	-10.1x	-10.3x	-9.5x	-	-7.46x	-9.07x	-9.48x
FCF Yield	-	-9.94%	-9.69%	-10.5%	-	-13.4%	-11%	-10.5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.09	-0.12	-0.2	-0.17	-0.29	-0.18	-0.16	-0.14
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2.264	3.468	1.259	3.045	-	5	7	10
EBITDA ¹	-3.941	-4.354	-6.724	-6.641	-	-6.9	-5.3	-4.2
EBIT ¹	-4.496	-4.733	-7.855	-7.186	-	-7.8	-6.1	-4.9
Net income ¹	-4.604	-6.208	-10.19	-8.517	-14.38	-10.2	-8.8	-8
Net Debt ¹	30.19	36.06	45.18	55.96	-	92.6	106	119
Reference price ²	0.8680	0.5160	0.4560	0.3960	0.2970	0.2350	0.2350	0.2350
Nbr of stocks (in thousands)	50,503	50,455	50,491	50,458	50,435	50,408	-	-
Announcement Date	4/29/22	5/16/23	4/30/24	4/28/25	6/30/26	-	-	-

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.($)
ORÈGE	-1.31x	20.89x	-15.14x	-	13.47M
WASTE MANAGEMENT, INC.	25.97x	4.01x	12.9x	1.8%	83.12B
REPUBLIC SERVICES, INC.	29.35x	4.56x	14.21x	1.2%	65.14B
VERALTO CORPORATION	23.45x	4.11x	16.09x	0.54%	23.45B
CLEAN HARBORS, INC.	32.26x	2.87x	13.47x	-.--%	16.68B
TETRA TECH, INC.	20.73x	-	-	0.68%	8.61B
FOMENTO DE CONSTRUCCIONES Y CONTRATAS, S.A.	13.48x	0.73x	4.69x	5.04%	5.68B
KURITA WATER INDUSTRIES LTD.	17.34x	1.95x	8.69x	1.79%	5.14B
INFORE ENVIRONMENT TECHNOLOGY GROUP CO., LTD.	30.19x	-	-	-	4.04B
ZIJIN LONGKING CO., LTD.	15.12x	-	-	-	3.28B
Average	20.66x	5.59x	7.84x	1.58%	21.52B
Weighted average by Cap.	26.37x	3.96x	13.41x	1.37%