Company Valuation: STIF

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 36.46 134.2 275.8 293.5 - -
Change - 268.2% 105.44% 6.42% - -
Enterprise Value (EV) 1 35.05 129 275.8 313.4 293.8 288.1
Change - 268.03% 113.79% 13.65% -6.27% -1.93%
P/E Ratio - 13.9x 23.4x 17.8x 15.1x 13.7x
PBR - 5.97x - 6.68x 5.06x 3.95x
PEG - - 1.2x 0.4x 0.8x 1.3x
Capitalization / Revenue - 2.19x 3.05x 2.46x 2.14x 2.03x
EV / Revenue - 2.11x 3.05x 2.63x 2.15x 1.99x
EV / EBITDA 7.46x 8.22x 13.4x 12x 9.55x 9.08x
EV / EBIT 11.1x 9.63x 15.9x 13.8x 11.1x 10.5x
EV / FCF -35.5x 27.4x - 36.4x 16.8x -
FCF Yield -2.82% 3.64% - 2.74% 5.94% -
Dividend per Share 2 - 0.59 0.68 1.024 1.213 1.321
Rate of return - 2.23% 1.27% 1.79% 2.12% 2.31%
EPS 2 - 1.904 2.29 3.203 3.782 4.184
Distribution rate - 31% 29.7% 32% 32.1% 31.6%
Net sales 1 - 61.2 90.5 119.2 136.9 144.6
EBITDA 1 4.7 15.7 20.6 26.11 30.76 31.73
EBIT 1 3.161 13.4 17.3 22.68 26.53 27.39
Net income 1 2 9.7 11.8 16.43 20.5 21.48
Net Debt 1 -1.408 -5.242 - 19.94 0.3 -5.384
Reference price 2 7.17 26.40 53.70 57.15 57.15 57.15
Nbr of stocks (in thousands) 5,085 5,085 5,135 5,135 - -
Announcement Date 4/28/24 3/27/25 3/26/26 - - -
1EUR in Million2EUR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.85x2.08x12.85x2.79% 34.29B
22.59x2.06x13.33x4.04% 29.24B
17.22x2.23x12.64x2.45% 27.15B
28.33x3.08x17.61x1.26% 15.08B
25.86x - - - 2.7B
26.03x1.76x16.54x2.5% 2.09B
15.58x - - 5.01% 1.9B
21.2x2.26x10.85x1.96% 1.5B
17.97x1.64x8.67x2.52% 1.42B
Average 22.18x 2.16x 13.21x 2.82% 12.82B
Weighted average by Cap. 22.70x 2.24x 13.56x 2.85%

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

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