|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.1915 EUR | -2.05% |
|
-3.28% | -6.13% |
| 04-29 | Airbus, Pernod Ricard, Sopra Steria, TotalEnergies, TP... stocks to watch today in Paris |  |
| 04-28 | Airbus, TP, Worldline... stocks to watch tomorrow in Paris | |
Company Valuation: Verimatrix
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 128.3 | 70.81 | 43.2 | 24.99 | 20.91 | 19.11 | - | - |
| Change | - | -44.79% | -39% | -42.15% | -16.32% | -8.65% | - | - |
| Enterprise Value (EV) 1 | 139.8 | 84.31 | 61.1 | 46.29 | 45.81 | 39.31 | 42.26 | 43.81 |
| Change | - | -39.69% | -27.54% | -24.23% | -1.03% | -14.21% | 7.51% | 3.67% |
| P/E | 37.5x | -3.95x | -3.03x | -2.44x | -0.27x | -2.3x | -2.58x | -3.13x |
| PBR | 0.85x | - | 0.36x | - | 0.6x | 0.81x | 1.37x | 3.13x |
| PEG | - | 0x | 0.1x | 0.1x | -0x | 0x | 0.2x | 0.2x |
| Capitalization / Revenue | 1.45x | 1.16x | 0.7x | 0.44x | 0.45x | 0.47x | 0.45x | 0.43x |
| EV / Revenue | 1.58x | 1.38x | 0.99x | 0.81x | 0.99x | 0.96x | 1x | 0.99x |
| EV / EBITDA | 7.35x | 76.6x | 47x | 16.5x | -229x | 19.2x | 14.3x | 10.2x |
| EV / EBIT | 9.37x | -24.1x | -14.9x | -16x | -8.04x | -13.1x | -20.1x | -54.8x |
| EV / FCF | 6.71x | 31.2x | -55.5x | -27.2x | -19.1x | -7.71x | -13.2x | -25x |
| FCF Yield | 14.9% | 3.2% | -1.8% | -3.67% | -5.24% | -13% | -7.57% | -3.99% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.04 | -0.21 | -0.1672 | -0.12 | -0.9 | -0.095 | -0.085 | -0.07 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 88.46 | 61 | 61.6 | 57.2 | 46.5 | 40.95 | 42.4 | 44.45 |
| EBITDA 1 | 19.02 | 1.1 | 1.3 | 2.8 | -0.2 | 2.05 | 2.95 | 4.3 |
| EBIT 1 | 14.91 | -3.5 | -4.1 | -2.9 | -5.7 | -3 | -2.1 | -0.8 |
| Net income 1 | 3.678 | -17.6 | -14.3 | -10.3 | -78.6 | -8.35 | -7.45 | -6.05 |
| Net Debt 1 | 11.54 | 13.5 | 17.9 | 21.3 | 24.9 | 20.2 | 23.15 | 24.7 |
| Reference price 2 | 1.5012 | 0.8293 | 0.5062 | 0.2930 | 0.2395 | 0.2189 | 0.2189 | 0.2189 |
| Nbr of stocks (in thousands) | 85,445 | 85,387 | 85,329 | 85,297 | 87,314 | 87,265 | - | - |
| Announcement Date | 3/9/22 | 3/9/23 | 3/14/24 | 3/13/25 | 3/12/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -2.3x | 0.96x | 19.17x | - | 19.11M | |
| 22.2x | 8.52x | 14.17x | 0.96% | 2,861B | |
| 93.99x | 37.9x | 63.36x | -.--% | 304B | |
| 126.3x | 40.33x | 127.55x | 0.14% | 130B | |
| 85.38x | 17.16x | 37.28x | -.--% | 106B | |
| 465.2x | 20.01x | 80.43x | -.--% | 91.67B | |
| 164.63x | 9.59x | 23.69x | -.--% | 85.3B | |
| 36.94x | 1.96x | 15.33x | -.--% | 68.07B | |
| 123.9x | 5.18x | 25.62x | -.--% | 45.15B | |
| -36.64x | 4.91x | 23.51x | -.--% | 39.63B | |
| Average | 107.96x | 14.65x | 43.01x | 0.12% | 373.02B | |
| Weighted average by Cap. | 48.49x | 12.38x | 24.88x | 0.74% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- VMX Stock
- Valuation Verimatrix
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
