Company Valuation: Weaccess Group

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1.792 2.401 2.15 2.168 0.5789 2.104
Change - 34% -10.45% 0.83% -73.3% 263.43%
Enterprise Value (EV) 1 1.665 2.389 2.228 2.451 0.4901 2.337
Change - 43.48% -6.74% 10.04% -80.01% 376.91%
P/E -11.4x -9.53x -11.5x -18.4x -2.86x -114x
PBR 2.21x 4.31x 4.15x 3.75x 0.44x 2.39x
PEG - -0.2x 0.4x 0.5x -1.65x 1.3x
Capitalization / Revenue 0.99x 1.89x 1.6x 1.78x 0.47x 1.61x
EV / Revenue 0.92x 1.88x 1.65x 2.02x 0.4x 1.79x
EV / EBITDA 15.7x -118x 66.1x 72.7x -15.2x 10.3x
EV / EBIT -7.95x -7.92x -11.1x -16.4x -2.82x -38.8x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1757 -0.2813 -0.2081 -0.1313 -0.1336 -0.0167
Distribution rate - - - - - -
Net sales 1 1.814 1.269 1.347 1.216 1.229 1.307
EBITDA 1 0.1059 -0.0203 0.0337 0.0337 -0.0323 0.2273
EBIT 1 -0.2095 -0.3018 -0.2015 -0.1498 -0.1739 -0.0602
Net income 1 -0.1574 -0.252 -0.1864 -0.1176 -0.1479 -0.0253
Net Debt 1 -0.1266 -0.0118 0.0779 0.2836 -0.0888 0.2333
Reference price 2 2.000 2.680 2.400 2.420 0.382 1.900
Nbr of stocks (in thousands) 896 896 896 896 1,515 1,107
Announcement Date 6/14/22 6/14/22 4/26/23 4/29/24 6/2/25 4/30/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.39M
-104.97x56.23x165.64x - 2,134B
36.52x6.75x30.55x0.18% 218B
16.97x2.91x7.4x2.32% 192B
9.01x2.22x5.99x5.39% 143B
14.31x2.29x7.52x2.98% 63.79B
21.23x5.68x10.39x4.47% 33.63B
12.03x1.24x4.24x4.2% 30.35B
8.59x0.31x1.24x7.88% 24.11B
12.26x3.4x7.5x6.89% 19.78B
Average 2.88x 9.00x 26.72x 4.29% 285.9B
Weighted average by Cap. -73.13x 42.96x 127.18x 2.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. MLWEA Stock
  4. Valuation Weaccess Group