Company Valuation: Swissnet AG

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2026 2027 2028
Market Cap 1 22.09 19.02 9.603 - -
Change - -13.89% - - -
Enterprise Value (EV) 1 22.09 25.89 24 23.4 21.9
Change - 17.21% - -2.5% -6.41%
P/E - - - - -
PBR - - - - -
PEG - - - - -
Capitalization / Revenue - 3.1x 0.43x 0.41x 0.39x
EV / Revenue - 4.21x 1.08x 0.99x 0.88x
EV / EBITDA - -49.9x 8.28x 6.16x 4.66x
EV / EBIT - -19.9x -10.4x -29.3x 27.4x
EV / FCF - -5.87x -34.3x 46.8x 14.6x
FCF Yield - -17% -2.92% 2.14% 6.85%
Dividend per Share 3 - - - - -
Rate of return - - - - -
EPS 3 - - - - -
Distribution rate - - - - -
Net sales 1 - 6.144 22.3 23.7 24.9
EBITDA 1 - -0.5192 2.9 3.8 4.7
EBIT 1 - -1.3 -2.3 -0.8 0.8
Net income 1 -3.662 -2.153 -2.8 -1.3 0.1
Net Debt 1 - 6.87 14.4 13.8 12.3
Reference price 3 10.600 5.600 1.230 1.230 1.230
Nbr of stocks (in thousands) 2,109 3,649 8,485 - -
Announcement Date 9/5/23 6/28/24 - - -
1EUR in Million2CHF in Million3
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 1.08x8.28x - 11.69M
24.62x3.98x13.87x2.75% 233B
20.57x4.38x10.74x0.81% 177B
17.37x1.97x10.15x2.72% 150B
-115.67x15.86x87.25x-.--% 103B
-525.04x35.26x145.05x-.--% 105B
16.14x2.91x11.22x4.99% 95.55B
22.89x5.97x14.65x2.45% 69.4B
15.15x2.2x9.35x5.09% 49.87B
19.02x2.5x11.62x4.47% 40.63B
Average -56.11x 7.61x 32.22x 2.59% 102B
Weighted average by Cap. -49.37x 8.05x 33.14x 2.22%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Swissnet AG

Historical PBR trend

Valuation ratios - PBR - Swissnet AG

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Swissnet AG

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Swissnet AG

  1. Stock Market
  2. Stocks
  3. 81D Stock
  4. Valuation Swissnet AG