Company Valuation: Wolford AG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 49.4 47.74 37.8 45.53 37.31 51.73
Change - -3.36% -20.83% 20.47% -18.07% 38.67%
Enterprise Value (EV) 1 100.1 109.7 125.5 151.8 165.4 206
Change - 9.52% 14.48% 20.93% 8.94% 24.54%
P/E 2.58x -3.87x -1.08x -1.42x -0.72x -0.76x
PBR 1.73x 3.13x -1.98x -1.32x -0.42x -0.45x
PEG - 0x -0x 0x -0x 0.1x
Capitalization / Revenue 0.73x 0.44x 0.3x 0.36x 0.42x 0.68x
EV / Revenue 1.47x 1.01x 1x 1.21x 1.87x 2.72x
EV / EBITDA -8.23x -25.3x -4.65x -8.58x -4.03x -6.33x
EV / EBIT -6.62x -14.6x -4.14x -7.69x -3.85x -5.96x
EV / FCF -7.16x 29.1x -31.2x -18.9x -18.5x -6.79x
FCF Yield -14% 3.44% -3.2% -5.29% -5.41% -14.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 2.888 -1.86 -5.258 -3.344 -5.402 -4.592
Distribution rate - - - - - -
Net sales 1 68.04 108.9 125.5 125.8 88.37 75.59
EBITDA 1 -12.17 -4.328 -26.98 -17.69 -41.06 -32.53
EBIT 1 -15.11 -7.495 -30.29 -19.75 -42.94 -34.56
Net income 1 12.77 -12.33 -34.87 -30.76 -51.67 -57.24
Net Debt 1 50.73 61.92 87.74 106.3 128.1 154.2
Reference price 2 7.450 7.200 5.700 4.760 3.900 3.500
Nbr of stocks (in thousands) 6,631 6,631 6,631 9,566 9,566 14,780
Announcement Date 5/13/21 6/18/22 4/28/23 7/30/24 5/8/25 4/28/26
1EUR in Million2EUR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 36.1M
17.62x2.67x8.93x3.33% 214B
29.5x7.31x16.17x1.51% 151B
25.08x4x14.04x2.29% 123B
60.15x4.36x39.9x0.42% 40.87B
20.63x2.71x13.78x1.02% 22.76B
18.87x3.58x8.92x3.1% 13.43B
38.92x1.22x10.6x2.59% 11.09B
10.79x0.94x4.81x-.--% 11.52B
Average 27.70x 3.35x 14.64x 1.78% 65.38B
Weighted average by Cap. 25.61x 4.22x 14.15x 2.27%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Wolford AG

Historical PBR trend

Valuation ratios - PBR - Wolford AG

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Wolford AG

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Wolford AG

  1. Stock Market
  2. Stocks
  3. WOL Stock
  4. Valuation Wolford AG