Company Valuation: EUROAPI

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,302 543.9 274.4 216.1 81.39 - -
Change - -58.23% -49.55% -21.22% -62.34% - -
Enterprise Value (EV) 1 1,348 734.9 270.5 167.7 100.7 143.3 164.6
Change - -45.5% -63.2% -37.98% -39.98% 42.34% 14.87%
P/E -86.6x -2.84x -2.09x -1.02x -0.67x -1.62x -7.35x
PBR 1.17x 0.59x 0.28x 0.27x 0.12x 0.13x 0.13x
PEG 7.8x -0x 0.1x -0x 0x 0x 0.1x
Capitalization / Revenue 1.33x 0.54x 0.3x 0.25x 0.11x 0.11x 0.1x
EV / Revenue 1.38x 0.73x 0.3x 0.2x 0.13x 0.19x 0.21x
EV / EBITDA 11.2x 7.89x 5.37x 2.53x 2.09x 2.46x 2.44x
EV / EBIT 28.5x 44x -10.2x -2.26x -1.68x -6.16x -122x
EV / FCF -11x -5.75x 18.2x 3.35x -1.16x -7.54x -10.8x
FCF Yield -9.09% -17.4% 5.51% 29.8% -86.3% -13.3% -9.23%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.16 -2.02 -1.38 -2.23 -1.28 -0.5248 -0.116
Distribution rate - - - - - - -
Net sales 1 976.6 1,013 911.9 848.2 752.8 760.3 781.7
EBITDA 1 120 93.1 50.4 66.2 48.28 58.33 67.41
EBIT 1 47.3 16.7 -26.4 -74.3 -59.84 -23.25 -1.347
Net income 1 -15 -189.7 -130.6 -211.2 -121.6 -50.07 -10.94
Net Debt 1 46.3 191 -3.9 -48.4 19.28 61.91 83.22
Reference price 2 13.8500 5.7300 2.8800 2.2700 0.8520 0.8520 0.8520
Nbr of stocks (in thousands) 94,010 94,913 95,263 95,214 95,529 - -
Announcement Date 08/03/23 28/02/24 03/03/25 03/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-0.67x0.13x2.09x-.--% 94.46M
31.77x11.54x23.41x0.62% 994B
29.54x - - 2.02% 640B
32.92x7.63x15.78x2.67% 454B
18.71x4.57x11.31x2.91% 337B
19.41x5.08x12.59x3.23% 261B
20.34x4.19x11.96x2.11% 246B
23.87x6.3x11.23x2.67% 204B
12.3x4.48x9.37x4.08% 190B
-43.47x6.35x24.81x2.29% 178B
Average 14.47x 5.59x 13.62x 2.26% 350.49B
Weighted average by Cap. 23.19x 7.72x 17.10x 2.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!