Company Valuation: IPAS Indexo

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 51.74 47.63 55.7 94.58
Change - -7.95% 16.93% 69.8%
Enterprise Value (EV) 1 44.6 44.97 21.09 194.2
Change - 0.83% -53.1% 820.89%
P/E -37x -15.8x -9.88x -6.79x
PBR 6.39x 8.11x 4.59x 1.75x
PEG 0x -0x -0.2x -0.4x
Capitalization / Revenue 22.7x 15.3x 12.4x 16.9x
EV / Revenue 19.6x 14.4x 4.71x 34.6x
EV / EBITDA -36x -15.7x -4.3x -24.5x
EV / EBIT -35.1x -15.3x -4.16x -21.7x
EV / FCF -118x -15.5x - -0.93x
FCF Yield -0.84% -6.47% - -107%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.3914 -0.7947 -1.184 -1.394
Distribution rate - - - -
Net sales 1 2.278 3.123 4.475 5.61
EBITDA 1 -1.238 -2.864 -4.903 -7.936
EBIT 1 -1.27 -2.939 -5.07 -8.965
Net income 1 -1.272 -2.898 -5.382 -7.735
Net Debt 1 -7.141 -2.661 -34.61 99.67
Reference price 2 14.500 12.550 11.700 9.460
Nbr of stocks (in thousands) 3,569 3,795 4,761 9,997
Announcement Date 24/02/23 27/02/24 28/02/25 02/03/26
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 121M
21.53x7.53x14.44x3.97% 104B
21.42x - - 4.28% 28.53B
11.57x4.67x9.19x5.37% 20.26B
16.74x1.77x6.66x4.05% 16.88B
14.49x4.63x12.79x3.1% 16.34B
12.06x9.27x - 10.22% 13.48B
35.44x20.24x27.73x - 12.42B
33.14x18.06x26.22x2.4% 11.15B
Average 20.80x 9.45x 16.17x 4.77% 24.8B
Weighted average by Cap. 20.51x 8.03x 14.62x 4.4%

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. IDX1R Stock
  4. Valuation IPAS Indexo