|
Market Closed -
Euronext Paris
20:55:00 28/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 2.180 EUR | +3.81% |
|
+2.35% | -2.68% |
| 09-01 | Freelance.com down despite confirmation of its business recovery |  |
| 05-19 | Freelance.com reports 4% revenue growth in Q1 | |
Company Valuation: Freelance.com
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 452.2 | 370.7 | 217.3 | 169.5 | 126.6 | 123.2 | - | - |
| Change | - | -18.03% | -41.38% | -21.98% | -25.34% | -2.69% | - | - |
| Enterprise Value (EV) 1 | 500.3 | 399.6 | 266.8 | 198.7 | 144.8 | 117.8 | 105 | 91.36 |
| Change | - | -20.12% | -33.24% | -25.51% | -27.13% | -18.68% | -10.87% | -12.96% |
| P/E | 32.6x | 20.9x | 14.9x | 9.38x | 5.46x | 6.81x | 6.61x | 6.06x |
| PBR | - | - | 1.43x | 1.02x | 0.68x | - | - | - |
| PEG | - | 0.7x | -0.8x | 0.4x | 0.2x | -0.3x | 2.12x | 0.67x |
| Capitalization / Revenue | 0.9x | 0.46x | 0.25x | 0.16x | 0.12x | 0.12x | 0.11x | 0.11x |
| EV / Revenue | 1x | 0.5x | 0.31x | 0.19x | 0.14x | 0.11x | 0.1x | 0.08x |
| EV / EBITDA | 32.9x | 14.8x | 9.07x | 5.92x | 4.89x | 3.86x | 3.29x | 2.67x |
| EV / EBIT | 36.3x | 16.2x | 10.3x | 6.98x | 6.62x | 4.77x | 4.05x | 3.26x |
| EV / FCF | 58.1x | 16.8x | 11.5x | 10.6x | 29.4x | 6.69x | 6.1x | 5.02x |
| FCF Yield | 1.72% | 5.94% | 8.7% | 9.46% | 3.4% | 14.9% | 16.4% | 19.9% |
| Dividend per Share 2 | - | - | - | 0.08 | 0.08 | 0.08 | 0.08 | - |
| Rate of return | - | - | - | 2.67% | 3.57% | 3.67% | 3.67% | - |
| EPS 2 | 0.25 | 0.32 | 0.26 | 0.32 | 0.41 | 0.32 | 0.33 | 0.36 |
| Distribution rate | - | - | - | 25% | 19.5% | 25% | 24.2% | - |
| Net sales 1 | 502.6 | 800.2 | 857.6 | 1,050 | 1,053 | 1,057 | 1,079 | 1,110 |
| EBITDA 1 | 15.2 | 27 | 29.4 | 33.58 | 29.64 | 30.5 | 31.9 | 34.2 |
| EBIT 1 | 13.8 | 24.7 | 26 | 28.45 | 21.89 | 24.7 | 25.9 | 28 |
| Net income 1 | 9.9 | 18.1 | 14.5 | 18 | 23.35 | 17.5 | 18.5 | 20.1 |
| Net Debt 1 | 48.08 | 28.94 | 49.5 | 29.21 | 18.25 | -5.4 | -18.2 | -31.8 |
| Reference price 2 | 8.150 | 6.680 | 3.870 | 3.000 | 2.240 | 2.180 | 2.180 | 2.180 |
| Nbr of stocks (in thousands) | 55,485 | 55,489 | 56,147 | 56,506 | 56,502 | 56,497 | - | - |
| Announcement Date | 25/04/22 | 24/04/23 | 22/04/24 | 29/04/25 | 30/04/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.56x | 0.11x | 3.71x | 3.81% | 132M | |
| 32.07x | 16.33x | 23.21x | 0.67% | 738B | |
| 38.97x | 7.09x | 25.15x | 0.92% | 85.29B | |
| 24.02x | 4.8x | 10.46x | 0.68% | 71.95B | |
| 11.08x | 1.45x | 7.21x | 1% | 46.95B | |
| 44.16x | 1.68x | 9.39x | -.--% | 45.26B | |
| -80.67x | 18.05x | 43.78x | -.--% | 46.73B | |
| 20.89x | 3.52x | 8.39x | 1.51% | 33.54B | |
| 19.9x | 6.09x | 11.67x | -.--% | 26.07B | |
| 9.96x | 2.6x | 6.29x | -.--% | 25.21B | |
| Average | 12.69x | 6.17x | 14.93x | 0.86% | 111.88B | |
| Weighted average by Cap. | 25.86x | 12.80x | 21.07x | 0.64% |
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
- Stock Market
- Stocks
- ALFRE Stock
- Valuation Freelance.com
Select your edition
All financial news and data tailored to specific country editions
