Company Valuation: Gaumont

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 342.7 311.5 330.2 305.3 263.2 309.9
Change - -9.09% 6% -7.55% -13.78% 17.75%
Enterprise Value (EV) 1 364.9 313.6 309.8 269.6 215.7 267.4
Change - -14.06% -1.21% -12.97% -19.99% 23.97%
P/E -20.5x 303x -26.9x -83x -34.4x -15.9x
PBR 1.61x 1.47x 1.68x 1.58x 1.43x 1.88x
PEG - -3x 0x 1.2x -0x -0x
Capitalization / Revenue 2.23x 1.17x 1.52x 1.77x 1.75x 2.06x
EV / Revenue 2.37x 1.18x 1.42x 1.57x 1.44x 1.78x
EV / EBITDA -54.5x 41.7x -26.5x 67.3x -22.8x -19.9x
EV / EBIT -43.4x 61.7x -21.1x 220x -16.7x -15.6x
EV / FCF 15.9x 14.3x 8.17x 27.7x 23.5x 139x
FCF Yield 6.28% 6.99% 12.2% 3.61% 4.26% 0.72%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -5.376 0.33 -3.944 -1.18 -2.46 -6.253
Distribution rate - - - - - -
Net sales 1 154 266.2 217.9 172.2 150.1 150.3
EBITDA 1 -6.701 7.515 -11.67 4.009 -9.474 -13.41
EBIT 1 -8.412 5.082 -14.71 1.226 -12.93 -17.11
Net income 1 -16.77 1.04 -12.31 -3.683 -7.674 -19.51
Net Debt 1 22.24 2.084 -20.41 -35.67 -47.51 -42.52
Reference price 2 110.00 100.00 106.00 98.00 84.50 99.50
Nbr of stocks (in thousands) 3,115 3,115 3,115 3,115 3,115 3,115
Announcement Date 14/04/21 13/04/22 19/04/23 10/04/24 14/04/25 08/04/26
1EUR in Million2EUR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 353M
-351.78x1.5x15.83x-.--% 40.72B
-9.59x1.65x8.77x2.82% 35.8B
22.87x2.44x11.7x3.4% 32.68B
53.74x3.71x27.35x-.--% 23.39B
21.91x2.77x11.6x2.47% 16.39B
36.07x1.78x14.99x2.41% 11.48B
-363.62x9.27x-969.29x-.--% 9.95B
28.18x3.46x14.94x1.28% 9.02B
59.52x3.05x6.71x0.42% 6.55B
Average -55.85x 3.29x -95.27x 1.42% 18.63B
Weighted average by Cap. -79.93x 2.67x -38.33x 1.58%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Gaumont

Historical PBR trend

Valuation ratios - PBR - Gaumont

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Gaumont

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Gaumont