Company Valuation: Prologue

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 30.57 20.24 18.57 18.32 23.18 29.32 - -
Change - -33.8% -8.27% -1.35% 26.58% 26.48% - -
Enterprise Value (EV) 1 43.04 27.54 21.73 17.73 10.39 13.64 10.86 7.953
Change - -36.02% -21.09% -18.41% -41.42% 31.35% -20.38% -26.79%
P/E -12.3x 15.9x -2.04x 7.14x 2.81x 10.7x 10.7x 10.7x
PBR - - - - - - - -
PEG - -0x 0x -0x 0x -0.2x - -
Capitalization / Revenue 0.32x 0.19x 0.17x 0.16x 0.36x 0.59x 0.58x 0.56x
EV / Revenue 0.46x 0.25x 0.19x 0.16x 0.16x 0.28x 0.21x 0.15x
EV / EBITDA 4.95x 7.21x 3.17x 2.59x 51.9x 3.09x 2.36x 1.68x
EV / EBIT -44x 14.6x -13.6x 3.77x -4.25x 3.73x 2.84x 2.04x
EV / FCF 7.95x -29.5x 5.73x 5.32x -0.83x 4.66x 3.84x 2.69x
FCF Yield 12.6% -3.4% 17.5% 18.8% -121% 21.5% 26.1% 37.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.028 0.014 -0.11 0.028 0.09 0.03 0.03 0.03
Distribution rate - - - - - - - -
Net sales 1 94.28 108.4 111.7 111.3 65 49.56 50.86 52.06
EBITDA 1 8.69 3.817 6.86 6.843 0.2 4.41 4.61 4.72
EBIT 1 -0.979 1.886 -1.598 4.697 -2.441 3.66 3.82 3.89
Net income 1 -2.637 0.621 -10.2 1.977 9.825 2.88 3.05 3.14
Net Debt 1 12.47 7.3 3.166 -0.585 -12.8 -15.68 -18.46 -21.37
Reference price 2 0.3450 0.2220 0.2240 0.2000 0.2530 0.3200 0.3200 0.3200
Nbr of stocks (in thousands) 88,622 91,167 82,884 91,578 91,634 91,634 - -
Announcement Date 4/30/22 4/30/23 4/30/24 5/13/25 4/29/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.73x0.28x3.14x - 34.31M
25.01x9.23x15.11x0.79% 3,657B
108.66x47.21x76.63x-.--% 399B
393.04x16.8x66.42x-.--% 79.61B
59.29x12.53x26.43x-.--% 78.47B
99.99x8.53x21.61x-.--% 76.11B
36.33x1.78x14.22x-.--% 65.96B
181.48x5.77x22.3x-.--% 45.46B
117.76x4.65x22.77x-.--% 40.57B
26.9x5.55x26.62x-.--% 35.5B
Average 105.92x 11.23x 29.52x 0.09% 447.69B
Weighted average by Cap. 43.49x 12.58x 22.03x 0.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!