Company Valuation: Qwamplify

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 41.52 50.9 22.16 20.34 13.46 9.239
Change - 22.59% -56.47% -8.21% -33.8% -31.38%
Enterprise Value (EV) 1 34.31 40.9 15.36 11.11 2.468 -4.28
Change - 19.19% -62.44% -27.69% -77.79% -273.46%
P/E 7.69x 12.2x 17.5x -2.22x 13.8x 9.57x
PBR 1.47x 1.58x 0.66x 0.82x 0.5x 0.36x
PEG - -0.5x -0.3x 0x -0x 1.11x
Capitalization / Revenue 1.59x 1.59x 0.7x 0.62x 0.39x 0.33x
EV / Revenue 1.32x 1.27x 0.48x 0.34x 0.07x -0.15x
EV / EBITDA 9.9x 6.73x 3.91x 0.81x 1.31x -3.88x
EV / EBIT 11.1x 6.93x 4.1x 4.69x 1.44x -8.06x
EV / FCF 26.5x 20.5x 11.5x 0.78x - -2.94x
FCF Yield 3.77% 4.88% 8.66% 128% - -34%
Dividend per Share 2 - - - - - 0.1
Rate of return - - - - - 5.62%
EPS 2 0.956 0.7349 0.2229 -1.611 0.1712 0.1859
Distribution rate - - - - - 53.8%
Net sales 1 26.05 32.08 31.86 32.86 34.52 27.81
EBITDA 1 3.466 6.072 3.928 13.78 1.889 1.102
EBIT 1 3.087 5.901 3.744 2.37 1.712 0.5309
Net income 1 5.401 4.152 1.266 -9.151 0.9731 1.056
Net Debt 1 -7.21 -10.01 -6.794 -9.229 -11 -13.52
Reference price 2 7.350 8.960 3.900 3.580 2.370 1.780
Nbr of stocks (in thousands) 5,649 5,681 5,681 5,681 5,681 5,190
Announcement Date 1/28/21 1/27/22 1/31/23 1/30/24 4/30/25 4/21/26
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 9.67M
12.52x1.37x6.17x4.5% 24.79B
9.2x1.07x5.7x4.25% 23.35B
11.43x5.02x9.12x7.68% 10.25B
15.73x - - 3.23% 5.18B
17.53x0.62x6.15x1.38% 4.7B
8.53x0.63x3.8x5.46% 3.97B
-34.97x1.4x5.91x-.--% 3.32B
29.48x3.99x11.2x-.--% 2.91B
Average 8.68x 2.01x 6.87x 3.31% 8.72B
Weighted average by Cap. 10.32x 1.80x 6.49x 4.26%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA