|
Delayed
Cinnober Boat
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 09-23 | Vantiva S.A. - Shareholder/Analyst Call | |
| 09-11 | Vantiva Launches Soundscape Mini Audio Set-Top Box with 3.1 Audio System, Virtual Dolby Atmos, Wi-Fi 7, and Edge Ai Voice Control | CI |
Company Valuation: Technicolor
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 667.9 | 73 | 41.44 | 59.91 | 68.64 | 37.26 | - | - |
| Change | - | -89.07% | -43.23% | 44.57% | 14.57% | -45.71% | - | - |
| Enterprise Value (EV) 1 | 1,514 | 270 | 448.4 | 527.9 | 576.6 | 522.3 | 482.6 | 452.5 |
| Change | - | -82.16% | 66.09% | 17.72% | 9.23% | -9.43% | -7.59% | -6.24% |
| P/E | -4.8x | 0.37x | -0.14x | -0.21x | -0.18x | -1.27x | -1.52x | 2.91x |
| PBR | 4.98x | 0.15x | 6.9x | -0.25x | -0.14x | -0.07x | -0.09x | -0.1x |
| PEG | - | -0x | 0x | 0x | -0x | 0x | 0.1x | -0x |
| Capitalization / Revenue | 0.23x | 0.03x | 0.02x | 0.03x | 0.04x | 0.02x | 0.02x | 0.02x |
| EV / Revenue | 0.52x | 0.1x | 0.22x | 0.28x | 0.33x | 0.31x | 0.3x | 0.27x |
| EV / EBITDA | 5.65x | 1.68x | 3.16x | 5.08x | 3.98x | 3.87x | 3.71x | 3.1x |
| EV / EBIT | 32.9x | 11.2x | 14.5x | 12.9x | 7.49x | 7.46x | 6.26x | 4.77x |
| EV / FCF | -18.2x | 90x | -8.3x | -13.9x | 9.15x | 30.5x | 25.5x | 31.2x |
| FCF Yield | -5.48% | 1.11% | -12% | -7.2% | 10.9% | 3.27% | 3.92% | 3.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.59 | 0.56 | -0.81 | -0.58 | -0.8 | -0.06 | -0.05 | 0.0261 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,898 | 2,776 | 2,075 | 1,865 | 1,736 | 1,701 | 1,634 | 1,666 |
| EBITDA 1 | 268 | 161 | 142 | 104 | 145 | 134.8 | 130.1 | 146.1 |
| EBIT 1 | 46 | 24 | 31 | 41 | 77 | 70 | 77.05 | 94.82 |
| Net income 1 | -140 | 151 | -285 | -282 | -393 | -30.2 | -22.3 | 6.447 |
| Net Debt 1 | 846 | 197 | 407 | 468 | 508 | 485 | 445.3 | 415.2 |
| Reference price 2 | 2.8320 | 0.2054 | 0.1166 | 0.1222 | 0.1400 | 0.0760 | 0.0760 | 0.0760 |
| Nbr of stocks (in thousands) | 235,824 | 355,390 | 355,429 | 490,294 | 490,294 | 490,294 | - | - |
| Announcement Date | 2/24/22 | 3/9/23 | 3/26/24 | 2/27/25 | 4/23/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -336.46x | 1.45x | 15.3x | -.--% | 39.32B | |
| 20.3x | 2.19x | 10.51x | 3.83% | 29.06B | |
| 51.93x | 3.58x | 26.43x | -.--% | 22.62B | |
| 18.77x | 2.45x | 10.26x | 2.88% | 14.03B | |
| 37.73x | 2.91x | 7.37x | 1.78% | 12.84B | |
| 36.59x | 2.21x | 18.61x | 2.37% | 11.67B | |
| 55.02x | 0.85x | 6.67x | 2.11% | 10.66B | |
| -357.93x | 9.13x | -954.26x | -.--% | 9.8B | |
| 26.54x | 3.17x | 13.57x | 1.39% | 8.26B | |
| Average | -49.72x | 3.10x | -93.95x | 1.6% | 17.58B | |
| Weighted average by Cap. | -82.09x | 2.68x | -45.55x | 1.49% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- VANTI Stock
- 0MV8 Stock
- Valuation Technicolor
Select your edition
All financial news and data tailored to specific country editions
