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 4.046 -
Change - -83.1% -38.6% -9.14% -17.38% -27.56% -
Enterprise Value (EV) 1 63 27.02 19.14 12.26 9.885 7.346 5.646
Change - -57.12% -29.16% -35.95% -19.37% -25.69% -23.14%
P/E Ratio 49.4x -2.66x -4.11x -2.85x - -22.2x -
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 3.19x 2.45x
EV / EBIT 22.7x -5.75x -23.9x -30.6x -49.4x 36.7x 7.06x
EV / FCF -10.3x -1.22x 6.02x 2x - 3.19x 1.53x
FCF Yield -9.75% -81.8% 16.6% 49.9% - 31.3% 65.5%
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 0.2220 0.2220
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 Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.06x3.19x - 4.66M
27.93x3.12x12.13x-.--% 2,598B
10.63x0.1x4.16x3.79% 37.9B
-98.33x0.69x27.56x-.--% 30.96B
-26511.95x0.88x14.01x0.02% 10.25B
19.51x2.82x9.78x-.--% 9.51B
352.72x7.54x102.21x-.--% 7.78B
19.64x2.76x9.51x-.--% 6.59B
23.86x2.24x14.19x2.09% 5.49B
37.32x0.93x20.6x2.94% 3.31B
Average -2,902.07x 2.11x 21.73x 0.98% 270.98B
Weighted average by Cap. -73.29x 3.05x 12.46x 0.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!