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 10.98 131.7 176.9 - -
Change - -27.63% 5.89% -90.94% 1,099.42% 34.31% - -
Enterprise Value (EV) 1 507.2 114.5 466.1 380.1 362.5 415.6 398.1 350
Change - -77.43% 307.13% -18.46% -4.62% 14.65% -4.21% -12.08%
P/E 0.07x 76.5x -1.13x -0.26x 0.43x -17.1x 15.4x 5.51x
PBR - - 3.59x -0.83x 0.93x 1.34x 1.24x 1.01x
PEG - -0.8x 0x 0x -0x 0x -0x 0x
Capitalization / Revenue 1.12x 0.58x 1.24x 0.08x 0.7x 1.01x 0.9x 0.76x
EV / Revenue 3.59x 0.58x 4.77x 2.72x 1.92x 2.38x 2.02x 1.51x
EV / EBITDA 20.4x 1.86x -44.4x 16x 9.06x 7.47x 5.04x 3.49x
EV / EBIT -62.6x 3.59x -11.2x -41.3x 49x 21x 9.28x 5.45x
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 0.5018 0.5018 0.5018
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.($)
-16.65x2.35x7.38x - 172M
20.33x2.18x10x2.39% 72.86B
19.15x2.33x13.17x1.67% 55.4B
15.45x2.13x9.29x4.8% 29.47B
13.58x1.45x7.93x2.07% 27.48B
22.61x2.48x12.25x0.29% 27.4B
25.23x4.14x16.15x1.13% 13.22B
13.67x1.3x5.47x3.6% 10.57B
32.57x0.54x4.75x3.59% 10.01B
21.05x0.79x6.86x2.14% 6.68B
Average 16.70x 1.97x 9.33x 2.41% 25.33B
Weighted average by Cap. 19.47x 2.12x 10.47x 2.28%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Prosafe SE

Historical PBR trend

Valuation ratios - PBR - Prosafe SE

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Prosafe SE

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Prosafe SE

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