Valuation 2CRSi

Stocks

Market Closed - Euronext Paris 20:55:00 28/10/2026 +04			5-day change	1st Jan Change
27.52 ^EUR	-2.27%		-4.58%	+140.14%

10-12	2CRSi revs up on AI, Hacksaw takes a hit
10-12	2CRSI Consortium Moves Ahead With Planned AI Factory Development in France	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2024	2025	2026	2027	2028
Market Cap ¹	59.67	46.67	73.17	148.2	621.3	-	-
Change	-	-21.79%	-	102.5%	319.35%	-	-
Enterprise Value (EV) ¹	126.1	113.6	73.17	160	619.4	589.8	507.7
Change	-	-9.92%	-	118.72%	287.07%	-4.79%	-13.91%
P/E	-14.5x	-46.9x	26.4x	-	30x	8.94x	6.21x
PBR	1.47x	1.15x	2.77x	5.08x	15.2x	6.22x	3.63x
PEG	-	0.6x	-	-	-	0x	0.1x
Capitalization / Revenue	0.37x	0.25x	0.43x	0.67x	1.49x	0.47x	0.45x
EV / Revenue	0.77x	0.62x	0.43x	0.73x	1.49x	0.45x	0.37x
EV / EBITDA	17.3x	12x	11.4x	28.6x	19.9x	6.29x	3.85x
EV / EBIT	252x	162x	17x	100x	24x	6.96x	4.17x
EV / FCF	-19.7x	13.8x	-13.6x	482x	52.5x	37.6x	7.88x
FCF Yield	-5.07%	7.24%	-7.33%	0.21%	1.9%	2.66%	12.7%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.29	-0.07	0.1246	-	0.9188	3.079	4.435
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	163.3	183.6	170.6	220.7	416.1	1,312	1,383
EBITDA ¹	7.3	9.5	6.4	5.6	31.1	93.8	131.9
EBIT ¹	0.5	0.7	4.3	1.595	25.8	84.7	121.8
Net income ¹	-4.7	-1.6	2.4	2.128	20.45	68.75	99.05
Net Debt ¹	66.4	66.9	-	11.86	-1.9	-31.55	-113.6
Reference price ²	4.20	3.28	3.28	6.65	27.52	27.52	27.52
Nbr of stocks (in thousands)	14,207	14,207	22,273	22,280	22,577	-	-
Announcement Date	15/06/21	11/07/22	31/10/24	30/10/25	-	-	-

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.($)
2CRSI	30.65x	1.52x	20.38x	-.--%	708M
DELL TECHNOLOGIES INC.	20.69x	1.74x	13.71x	0.5%	319B
SANDISK CORPORATION	6x	3.18x	3.95x	-.--%	191B
SEAGATE TECHNOLOGY HOLDINGS PLC	19.11x	7.69x	14.03x	0.45%	152B
WESTERN DIGITAL CORPORATION	15.66x	6.51x	11.62x	0.17%	143B
HEWLETT PACKARD ENTERPRISE COMPANY	21.83x	2.03x	10.39x	0.93%	80.76B
EVERPURE, INC.	142.3x	8.83x	38.91x	-.--%	46.23B
NETAPP, INC.	29.33x	5.28x	15.97x	0.92%	44.7B
QUANTA COMPUTER INC.	12.21x	0.37x	10.44x	5.81%	38.93B
ASIA VITAL COMPONENTS CO., LTD.	30.11x	5.28x	18.03x	1.39%	37.89B
Average	32.79x	4.24x	15.74x	1.02%	105.39B
Weighted average by Cap.	22.94x	4.06x	12.69x	0.61%