Valuation Winfarm

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-06-19 EDT			5-day change	1st Jan Change
3.900 ^EUR	-1.02%		-2.01%	-1.52%

05-04	Atos, JCDecaux, Worldline... stocks to watch today in Paris -
04-30	LDLC, TF1, Wavestone... stocks to watch Monday on the Paris Bourse

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	60.66	30.03	12.77	7.566	7.927	7.807	-
Change	-	-50.5%	-57.47%	-40.75%	4.76%	-1.52%	-
Enterprise Value (EV) ¹	70.23	53.01	12.77	40.2	7.927	28.11	22.51
Change	-	-24.51%	-75.91%	214.78%	-80.28%	254.58%	-19.92%
P/E	43.5x	46.3x	-	-2.01x	-9.54x	-130x	10x
PBR	2.67x	1.3x	-	0.47x	-	0.51x	0.49x
PEG	-	-0.9x	-	-	0.1x	1.4x	-0x
Capitalization / Revenue	0.56x	0.23x	0.09x	0.05x	0.05x	0.05x	0.05x
EV / Revenue	0.65x	0.4x	0.09x	0.29x	0.05x	0.19x	0.14x
EV / EBITDA	14.3x	11.8x	5.55x	29.8x	1.52x	4.68x	3.13x
EV / EBIT	32.5x	47.5x	-5.11x	-9.49x	-	56.2x	16.1x
EV / FCF	-	-10.1x	-	-17.8x	-	5.41x	4.02x
FCF Yield	-	-9.86%	-	-5.61%	-	18.5%	24.9%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.6959	0.3243	-	-1.885	-0.4152	-0.03	0.39
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	108.1	130.9	137.4	137.8	146.2	150.7	156.7
EBITDA ¹	4.896	4.5	2.3	1.35	5.2	6	7.2
EBIT ¹	2.163	1.116	-2.5	-4.235	-	0.5	1.4
Net income ¹	1.393	0.6	-3	-3.773	-	-0.1	0.8
Net Debt ¹	9.568	22.99	-	32.63	-	20.3	14.7
Reference price ²	30.305	15.000	6.380	3.780	3.960	3.900	3.900
Nbr of stocks (in thousands)	2,002	2,002	2,002	2,002	2,002	2,002	-
Announcement Date	4/15/22	3/30/23	3/28/24	4/30/25	4/29/26	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WINFARM	-130x	0.19x	4.68x	-	8.95M
THE ANDERSONS, INC.	13.37x	0.27x	7.61x	1.12%	2.4B
MISSION PRODUCE, INC.	31.92x	-	-	-	1.01B
ELDERS LIMITED	8.57x	0.38x	5.38x	6.92%	783M
Average	-19.04x	0.28x	5.89x	4.02%	1.05B
Weighted average by Cap.	16.64x	0.29x	7.06x	2.55%