Company Valuation: Spineway

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2024 2025 2026 2027 2028
Market Cap 1 12.1 0.4137 1.623 3.027 2.752 - -
Change - -96.58% - 86.5% -9.08% - -
Enterprise Value (EV) 1 0.604 -3.686 -2.892 3.027 5.352 10.15 13.15
Change - -710.31% - 204.64% 76.83% 89.69% 29.55%
P/E -8x -1.22x -0.61x -2.36x -2.2x -2.3x -
PBR 0x - 0.01x - 0.28x 0.28x 0.28x
PEG - 0x - 0x 0.87x 0.52x -
Capitalization / Revenue 2.82x - 0.14x - 0.21x 0.19x 0.16x
EV / Revenue 0.14x - -0.24x - 0.41x 0.7x 0.79x
EV / EBITDA -0.76x 1.69x 3.26x - 53.5x 25.4x 6.58x
EV / EBIT -0.43x 1.15x 3.26x - -2.14x -4.06x -
EV / FCF - - - - -1.16x -1.99x -3.76x
FCF Yield - - - - -86% -50.2% -26.6%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -8,000 -1,723 -0.134 -0.0644 -0.0628 -0.06 -
Distribution rate - - - - - - -
Net sales 1 4.29 - 11.95 - 13.2 14.5 16.7
EBITDA 1 -0.79 -2.176 -0.887 - 0.1 0.4 2
EBIT 1 -1.409 -3.21 -0.887 - -2.5 -2.5 -
Net income 1 -1.583 -3.137 -3.859 - -2.5 -2.5 -
Net Debt 1 -11.49 -4.1 -4.515 - 2.6 7.4 10.4
Reference price 2 64,000.0000 2,100.0000 0.0815 0.1520 0.1382 0.1382 0.1382
Nbr of stocks (in thousands) 0.19 0.2 19,912 19,912 19,912 - -
Announcement Date 2/1/22 2/10/23 3/24/25 3/18/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-2.2x0.41x53.52x - 3.18M
30.94x4.19x16.22x2.38% 187B
19.75x3.44x12.1x3.41% 112B
17.52x0.2x12.83x0.74% 61.15B
31.31x7.81x19.88x1.27% 54.39B
34.29x3.31x11.26x2.22% 48.17B
33.97x5.97x18.74x-.--% 31.98B
41.84x1.3x11.77x0.16% 30.91B
41.29x7.23x25.96x0.25% 24.92B
25.57x3.88x13.52x1.12% 23.15B
Average 27.43x 3.78x 19.58x 1.29% 57.28B
Weighted average by Cap. 28.63x 3.95x 15.20x 1.89%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield