Company Valuation: Itafos Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 36.35 220 199.5 189.1 237.5 412.9
Change - 505.17% -9.32% -5.2% 25.63% 73.83%
Enterprise Value (EV) 1 283.7 442.2 300.3 261.9 271.1 454.8
Change - 55.84% -32.1% -12.79% 3.51% 67.8%
P/E -0.57x 4.36x 1.76x 49.6x 2.75x 3.62x
PBR 0.45x 1.65x 0.79x 0.73x 0.68x 0.95x
PEG - -0x 0x -0.5x 0x 0.1x
Capitalization / Revenue 0.14x 0.53x 0.34x 0.41x 0.48x 0.74x
EV / Revenue 1.09x 1.07x 0.51x 0.56x 0.55x 0.82x
EV / EBITDA 29.4x 3.29x 1.37x 2.03x 1.74x 2.87x
EV / EBIT -7.96x 3.98x 1.62x 2.89x 2.25x 4.11x
EV / FCF -17.7x 17.9x 2.65x 7.3x 11.4x 15.7x
FCF Yield -5.66% 5.58% 37.7% 13.7% 8.8% 6.38%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.3415 0.27 0.6 0.02 0.45 0.59
Distribution rate - - - - - -
Net sales 1 260.2 413.2 593.3 465.5 491.2 558
EBITDA 1 9.659 134.3 219.6 129.2 155.7 158.6
EBIT 1 -35.66 111 185.4 90.57 120.5 110.6
Net income 1 -63.06 51.03 115.1 3.861 87.79 116.1
Net Debt 1 247.4 222.2 100.8 72.79 33.51 41.89
Reference price 2 0.196 1.177 1.057 0.992 1.237 2.137
Nbr of stocks (in thousands) 185,463 186,815 188,771 190,608 192,015 193,235
Announcement Date 25/03/21 24/03/22 23/03/23 21/03/24 19/03/25 18/03/26
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 315M
11.64x4.05x6.49x3.41% 21.22B
7.13x2.15x4.32x1.73% 18.4B
12.44x3.6x8.13x6.09% 15.45B
7.87x0.85x4.21x7.12% 11.54B
-54.42x0.95x7.04x3.94% 7.1B
13.28x4.89x9.18x0.8% 6.46B
26.98x1.56x15.75x0.57% 6.15B
10.48x1.94x4.99x6.78% 5.95B
Average 4.42x 2.50x 7.51x 3.8% 10.29B
Weighted average by Cap. 6.38x 2.71x 6.80x 3.87%

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. IFOS Stock
  4. Valuation Itafos Inc.