Company Valuation: Prosafe SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 158.2 114.5 121.2 10.98 131.7 198.8 - -
Change - -27.63% 5.89% -90.94% 1,099.42% 50.93% - -
Enterprise Value (EV) 1 507.2 114.5 466.1 380.1 362.5 437.5 420 371.9
Change - -77.43% 307.13% -18.46% -4.62% 20.69% -4% -11.45%
P/E 0.07x 76.5x -1.13x -0.26x 0.43x -19.3x 17.3x 6.19x
PBR - - 3.59x -0.83x 0.93x 1.51x 1.39x 1.13x
PEG - -0.8x 0x 0x -0x 0x -0x 0x
Capitalization / Revenue 1.12x 0.58x 1.24x 0.08x 0.7x 1.14x 1.01x 0.86x
EV / Revenue 3.59x 0.58x 4.77x 2.72x 1.92x 2.51x 2.14x 1.61x
EV / EBITDA 20.4x 1.86x -44.4x 16x 9.06x 7.87x 5.32x 3.71x
EV / EBIT -62.6x 3.59x -11.2x -41.3x 49x 22.1x 9.79x 5.79x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 263.3 0.17 -6 -2.33 0.86 -0.0293 0.0326 0.091
Distribution rate - - - - - - - -
Net sales 1 141.1 198.9 97.7 139.8 188.4 174.6 196.7 231.5
EBITDA 1 24.9 61.4 -10.5 23.8 40 55.62 78.93 100.3
EBIT 1 -8.1 31.9 -41.6 -9.2 7.4 19.82 42.93 64.26
Net income 1 927.9 1.5 -67.8 -41.8 142.5 -10.32 11.5 32.1
Net Debt 1 349 - 344.9 369.1 230.8 238.7 221.2 173.1
Reference price 2 17.9800 13.0125 6.7848 0.6146 0.3736 0.5640 0.5640 0.5640
Nbr of stocks (in thousands) 8,799 8,799 17,869 17,869 352,538 352,538 - -
Announcement Date 3/30/22 2/28/23 1/31/24 1/31/25 2/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-19.26x2.51x7.87x - 199M
20.82x2.27x10.37x2.28% 76.47B
25.4x2.15x12.01x1.52% 60.11B
25.56x2.73x13.56x0.27% 29.92B
13.35x1.41x7.71x2.13% 26.77B
19.47x0.52x4.15x3.83% 9.62B
25.69x0.87x8.29x1.84% 7.35B
19.24x5.5x9.54x2.57% 6.26B
7.65x1.46x5.73x3.53% 6.22B
15.35x1.37x6.46x1.28% 6.16B
Average 15.33x 2.08x 8.57x 2.14% 22.91B
Weighted average by Cap. 21.29x 2.12x 10.32x 1.86%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PRS Stock
  4. Valuation Prosafe SE