Company Valuation: Capital B

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 66.87 73.32 14.5 7.942 28.08 170.8
Change - 9.65% -80.22% -45.24% 253.61% 508.13%
Enterprise Value (EV) 1 68.15 74.2 19.38 10.25 32.38 267.1
Change - 8.88% -73.88% -47.14% 216.08% 724.91%
P/E 93x -115x -3.25x -0.38x 21.5x -2.75x
PBR 92.6x 2.52x 0.61x 1.07x 2.31x 1.56x
PEG - 1x -0x -0x -0x 0x
Capitalization / Revenue 7.86x 3.89x 0.56x 0.35x 1.76x 13x
EV / Revenue 8.01x 3.94x 0.75x 0.46x 2.03x 20.3x
EV / EBITDA 160x -62.5x -2.23x -7.97x -13.5x 5.48x
EV / EBIT -282x -38.2x -2.1x -0.63x -10.7x -25.4x
EV / FCF 29.9x -9.66x -3.68x 1.13x -5.67x -1.37x
FCF Yield 3.35% -10.4% -27.2% 88.8% -17.7% -73%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.2354 -0.1284 -0.8714 -2.662 0.14 -2.74
Distribution rate - - - - - -
Net sales 1 8.509 18.83 25.85 22.5 15.98 13.17
EBITDA 1 0.427 -1.187 -8.701 -1.286 -2.396 48.71
EBIT 1 -0.242 -1.943 -9.241 -16.34 -3.024 -10.5
Net income 1 0.724 -0.516 -5.021 -21.17 1.356 -62.18
Net Debt 1 1.28 0.88 4.88 2.304 4.302 96.37
Reference price 2 21.900 14.780 2.830 1.000 3.010 7.530
Nbr of stocks (in thousands) 3,053 4,961 5,125 7,942 9,330 22,680
Announcement Date 22/04/21 20/05/22 24/05/23 28/05/24 14/05/25 30/04/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 189M
23.9x8.15x14.47x1.16% 22.36B
19.9x3.71x9.33x1.39% 18.71B
23.78x0.73x7.26x1.5% 12.49B
20.56x0.8x10.55x2.85% 8.73B
15.82x1.42x7.9x1.27% 4.99B
20.92x1.44x9.6x2.39% 4.34B
72.43x2.77x48.72x0.65% 2.22B
24.49x0.84x9.29x0.55% 1.73B
Average 27.73x 2.48x 14.64x 1.47% 8.42B
Weighted average by Cap. 23.24x 3.82x 11.73x 1.52%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA