Company Valuation: VOGO

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 24.85 17.07 25.2 18.25 16.25 13.5 - -
Change - -31.31% 47.62% -27.57% -10.99% -16.91% - -
Enterprise Value (EV) 1 26.72 21.44 30.4 22.51 21.66 19.4 21.3 13.5
Change - -19.74% 41.78% -25.94% -3.8% -10.43% 9.79% -36.62%
P/E -15.8x -12.1x -11.1x -10.2x -6.4x -4.68x -4.49x -
PBR 3.17x 2.63x 2.27x 1.49x 1.71x 1.76x 2.93x -
PEG - 1.23x -0.4x 0.3x -0.2x -0.4x -1.06x -
Capitalization / Revenue 2.91x 1.42x 2.62x 1.72x 1.45x 1.12x 1.04x -
EV / Revenue 3.13x 1.79x 3.16x 2.12x 1.93x 1.6x 1.64x -
EV / EBITDA -41.6x 190x -54.6x 49.4x 29.6x 21.6x 19.4x -
EV / EBIT -14.9x -17.1x -13.6x -8.9x -10.6x -8.08x -8.52x -
EV / FCF -8.99x -8.74x -5.48x -5.76x -18.4x -9.7x -8.52x -
FCF Yield -11.1% -11.4% -18.3% -17.4% -5.43% -10.3% -11.7% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.385 -0.347 -0.456 -0.294 -0.417 -0.47 -0.49 -
Distribution rate - - - - - - - -
Net sales 1 8.54 12 9.616 10.6 11.2 12.1 13 -
EBITDA 1 -0.642 0.113 -0.557 0.456 0.731 0.9 1.1 -
EBIT 1 -1.792 -1.255 -2.239 -2.53 -2.038 -2.4 -2.5 -
Net income 1 -1.47 -1.204 -2.047 -1.573 -2.556 -2.9 -3 -
Net Debt 1 1.864 4.37 5.2 4.261 5.411 5.9 7.8 -
Reference price 2 6.080 4.200 5.080 3.000 2.670 2.200 2.200 2.200
Nbr of stocks (in thousands) 4,088 4,065 4,961 6,085 6,085 6,136 - -
Announcement Date 4/5/22 4/5/23 4/10/24 4/16/25 4/30/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-4.68x1.6x21.55x - 15.12M
27.14x10.02x16.38x0.72% 3,973B
134.67x59.72x97.24x-.--% 502B
21.36x6.03x10.51x1.41% 429B
265.7x23.74x69.49x-.--% 343B
2750.4x46.13x150.88x-.--% 282B
27.1x5.44x17.15x1.4% 247B
91.18x8.86x23.71x-.--% 146B
62.98x17.02x44.82x-.--% 143B
528.09x22.55x89.11x-.--% 105B
Average 390.39x 20.11x 54.08x 0.39% 617.03B
Weighted average by Cap. 184.19x 16.37x 33.76x 0.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - VOGO

Historical PBR trend

Valuation ratios - PBR - VOGO

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - VOGO

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - VOGO