Company Valuation: Spartoo

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 71.7 12.12 7.439 6.76 5.585 4.009 -
Change - -83.1% -38.6% -9.14% -17.38% -28.21% -
Enterprise Value (EV) 1 63 27.02 19.14 12.26 9.885 7.309 5.609
Change - -57.12% -29.16% -35.95% -19.37% -26.06% -23.26%
P/E 49.4x -2.66x -4.11x -2.85x - -22x -
PBR 1.87x 0.36x - 0.22x - - -
PEG - 0x 0.1x -0.1x - - -
Capitalization / Revenue 0.48x 0.08x 0.05x 0.05x 0.05x 0.03x 0.03x
EV / Revenue 0.42x 0.18x 0.13x 0.09x 0.08x 0.06x 0.05x
EV / EBITDA 11.5x -22.5x 10.1x 6.81x 4.3x 3.18x 2.44x
EV / EBIT 22.7x -5.75x -23.9x -30.6x -49.4x 36.5x 7.01x
EV / FCF -10.3x -1.22x 6.02x 2x 7.95x 3.18x 1.52x
FCF Yield -9.75% -81.8% 16.6% 49.9% 12.6% 31.5% 66%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 0.08 -0.25 -0.1 -0.13 - -0.01 -
Distribution rate - - - - - - -
Net sales 1 150.3 149.1 142.9 130.5 122.5 119.2 117
EBITDA 1 5.5 -1.2 1.9 1.8 2.3 2.3 2.3
EBIT 1 2.777 -4.7 -0.8 -0.4 -0.2 0.2 0.8
Net income 1 1.524 -4.6 -1.9 -2.3 -1.5 -0.6 -0.1
Net Debt 1 -8.7 14.9 11.7 5.5 4.3 3.3 1.6
Reference price 2 3.9500 0.6660 0.4110 0.3700 0.3060 0.2200 0.2200
Nbr of stocks (in thousands) 18,152 18,192 18,101 18,269 18,252 18,225 -
Announcement Date 3/21/22 3/20/23 3/18/24 3/24/25 3/23/26 - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 0.06x3.18x - 4.56M
26.73x3x11.73x-.--% 2,497B
11.9x0.12x4.69x3.43% 40.77B
-47.81x0.62x25.46x-.--% 27.82B
24.71x3.45x11.86x-.--% 11.56B
-155888.89x0.94x15.05x0.02% 11.11B
437.5x9.33x126.5x-.--% 9.6B
22.76x3.12x10.76x-.--% 7.65B
24.63x2.29x14.52x2.02% 5.55B
-11.86x1.67x11.95x-.--% 2.08B
Average -17,266.70x 2.46x 23.57x 0.61% 261.3B
Weighted average by Cap. -635.87x 2.94x 12.20x 0.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA