Company Valuation: PREDILIFE

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 25.27 25.17 19.39 20.75 13.47 11.37
Change - -0.41% -22.96% 7.03% -35.09% -15.58%
Enterprise Value (EV) 1 24.77 27.38 22.91 24.75 17.01 16.15
Change - 10.53% -16.33% 8.05% -31.28% -5.05%
P/E -11.2x -7.4x -5.32x -5x -3.18x -3.01x
PBR 35x -16.1x -3.71x -2.32x -1.03x -0.73x
PEG - -0.2x -0.74x -0.4x 5.57x 0.3x
Capitalization / Revenue 490x 177x 67.2x 65.3x 27.3x 13.6x
EV / Revenue 480x 193x 79.4x 77.9x 34.5x 19.3x
EV / EBITDA -10.1x -7.84x -6.6x -6.46x -4.27x -4.97x
EV / EBIT -9.96x -7.78x -6.54x -6.44x -4.25x -4.94x
EV / FCF -18.1x -10.8x -10.7x -8.92x -6.18x -12.5x
FCF Yield -5.51% -9.25% -9.31% -11.2% -16.2% -8.02%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.6445 -0.9327 -1 -1.14 -1.133 -1
Distribution rate - - - - - -
Net sales 1 0.0516 0.1421 0.2886 0.3178 0.4932 0.8358
EBITDA 1 -2.455 -3.491 -3.472 -3.833 -3.986 -3.247
EBIT 1 -2.487 -3.52 -3.504 -3.846 -3.998 -3.267
Net income 1 -2.251 -3.414 -3.655 -4.224 -4.265 -3.934
Net Debt 1 -0.4986 2.214 3.52 4 3.538 4.778
Reference price 2 7.2500 6.9000 5.3200 5.7000 3.6000 3.0100
Nbr of stocks (in thousands) 3,486 3,648 3,645 3,641 3,742 3,778
Announcement Date 9/28/21 4/29/22 4/24/24 4/24/24 6/6/25 6/29/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.05M
21.73x7.77x15.6x1.37% 74.69B
30.56x8.79x27.4x0.04% 58.81B
33.6x6.04x18.08x0.96% 48.45B
-20.7x214.73x-22.18x-.--% 42.84B
33.49x3.25x14.04x-.--% 42.79B
48.17x5.48x30.1x-.--% 41.25B
27.6x7.84x20.39x0.41% 31.13B
35.01x7.5x19.48x-.--% 30.28B
-14.91x5.52x-6.94x-.--% 24.05B
Average 21.62x 29.66x 12.89x 0.31% 39.43B
Weighted average by Cap. 23.19x 29.31x 14.21x 0.42%

Y-o-Y evolution of P/E

Valuation ratios - P/E - PREDILIFE

Historical PBR trend

Valuation ratios - PBR - PREDILIFE

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - PREDILIFE

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - PREDILIFE