Valuation FamiCord AG

Stocks

Real-time Estimate Tradegate 11:17:17 20/10/2026 +04			5-day change	1st Jan Change
2.740 ^EUR	-3.18%		-4.07%	-52.83%

10-15	Deutsche Boerse News: Many New Members in the Scale Segment (Small Caps)	DP
09-24	FamiCord AG Wins VERIGRAFT AB As Promising New Client For Its CDMO Activities With Manufacturing Agreement For Pivotal Phase II/III Trial With Initial Value In The Low Single-Digit Millions Of Euros	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	239.8	123.8	82.94	71.82	104.6	49.33	-	-
Change	-	-48.39%	-32.99%	-13.41%	45.63%	-52.83%	-	-
Enterprise Value (EV) ¹	239	135.7	91.19	73.09	116.2	57.33	55.33	51.83
Change	-	-43.22%	-32.79%	-19.85%	59%	-50.67%	-3.49%	-6.33%
P/E	-23.8x	-4.57x	-43.7x	-5.89x	-16.7x	283x	47.2x	21.8x
PBR	2.03x	7.5x	-	-	-	-	-	-
PEG	-	-0x	0.5x	-0x	0.3x	-3x	0x	0x
Capitalization / Revenue	8.44x	1.8x	1.08x	0.87x	-	0.58x	0.56x	0.54x
EV / Revenue	8.41x	1.97x	1.18x	0.89x	-	0.67x	0.63x	0.56x
EV / EBITDA	294x	-38.1x	16.4x	8.29x	-	6.1x	5.22x	4.08x
EV / EBIT	-77.8x	-4.97x	-29.2x	-7.9x	-43.3x	47.8x	27.7x	13.6x
EV / FCF	512x	-12.4x	18x	13.4x	78.4x	14.3x	27.7x	14.8x
FCF Yield	0.2%	-8.05%	5.55%	7.46%	1.28%	6.98%	3.61%	6.75%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.63	-1.71	-0.12	-0.7	-0.36	0.01	0.06	0.13
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	28.42	68.94	77.06	82.18	-	85	88.4	91.9
EBITDA ¹	0.814	-3.564	5.569	8.815	-	9.4	10.6	12.7
EBIT ¹	-3.071	-27.28	-3.12	-9.258	-2.681	1.2	2	3.8
Net income ¹	-3.667	-27.09	-1.865	-12.14	-6.303	0.3	1	2.3
Net Debt ¹	-0.857	11.9	8.254	1.274	11.63	8	6	2.5
Reference price ²	15.000	7.820	5.240	4.120	6.000	2.830	2.830	2.830
Nbr of stocks (in thousands)	15,989	15,828	15,828	17,432	17,432	17,432	-	-
Announcement Date	30/04/22	30/04/23	30/04/24	30/04/25	29/04/26	-	-	-

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.($)
FAMICORD AG	283x	0.67x	6.1x	-	55.34M
CVS HEALTH CORPORATION	13.48x	0.41x	8.53x	2.87%	119B
HCA HEALTHCARE, INC.	15.36x	1.89x	9.44x	0.68%	98.48B
NATERA, INC.	-282.1x	19.42x	-331.64x	-.--%	57.57B
FRESENIUS SE & CO. KGAA	13.41x	1.5x	9.05x	2.6%	28.37B
QUEST DIAGNOSTICS INCORPORATED	23.1x	2.58x	13.1x	1.41%	25.93B
LABCORP HOLDINGS INC.	22.88x	2.1x	12.05x	0.91%	25.86B
TENET HEALTHCARE CORPORATION	8.09x	1.45x	6.57x	-.--%	21.45B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	29.98x	5.46x	22.67x	2.32%	20.45B
REDE D'OR SÃO LUIZ S.A.	20.05x	1.8x	9.03x	3.54%	18.69B
Average	14.73x	3.73x	-23.51x	1.59%	41.54B
Weighted average by Cap.	-24.99x	4.07x	-37.24x	1.58%