Company Valuation: Domo Activos, S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 22.61 20.35 17.75 15.71 14.02 13.9
Change - -10% -12.78% -11.46% -10.79% -0.81%
Enterprise Value (EV) 1 19.16 18.34 23.27 10.13 6.362 7.295
Change - -4.3% 26.9% -56.49% -37.18% 14.66%
P/E 4.02x - - - - -
PBR 0.99x - - - - -
PEG - - - - - -
Capitalization / Revenue 0.94x 64.3x - 0.8x 14x -
EV / Revenue 0.79x 58x - 0.51x 6.37x -
EV / EBITDA - - - - - -
EV / EBIT 2.91x -24.9x -25.1x 1.91x -10.6x -10.2x
EV / FCF 1.02x -5.73x -6.87x -9.64x -19.7x -12.5x
FCF Yield 98.2% -17.4% -14.6% -10.4% -5.08% -8.03%
Dividend per Share 2 0.2714 - - - - -
Rate of return 13.6% - - - - -
EPS 2 0.4969 - - - - -
Distribution rate 54.6% - - - - -
Net sales 1 24.18 0.3164 - 19.76 0.9991 -
EBITDA - - - - - -
EBIT 1 6.595 -0.7368 -0.9283 5.291 -0.5991 -0.7117
Net income 1 5.693 -0.7684 -1.094 4.486 -0.3092 -0.6536
Net Debt 1 -3.444 -2.007 5.527 -5.585 -7.654 -6.608
Reference price 2 2.000 1.800 1.570 1.390 1.240 1.230
Nbr of stocks (in thousands) 11,303 11,303 11,303 11,303 11,303 11,303
Announcement Date 13/04/21 20/04/22 25/04/23 23/04/24 29/04/25 22/04/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 18.07M
34.26x11.44x18.8x3.84% 26.47B
50.45x10.48x17.66x4.23% 24.92B
48.26x12.91x19.5x3.64% 18.26B
36.82x8.83x16.89x4.04% 17.55B
35.86x9.48x16.88x4.64% 15.35B
56.59x8.6x19.29x3.59% 15.04B
31.65x10.06x20.72x3.32% 12.63B
41.84x10.63x17.69x4.55% 12.26B
47.91x9.08x17.32x3.93% 12.03B
Average 42.63x 10.17x 18.31x 3.98% 15.45B
Weighted average by Cap. 42.60x 10.33x 18.29x 3.98%

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. DOMO Stock
  4. Valuation Domo Activos, S.A.