Company Valuation: MedNation AG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 11.65 11.35 10.2 4.526 4.526 7.357
Change - -2.59% -10.11% -55.62% 0% 62.54%
Enterprise Value (EV) 1 48.39 61.88 60.8 51.11 13.89 14.98
Change - 27.88% -1.74% -15.94% -72.82% 7.86%
P/E -8.21x -2.58x -5.37x 2.01x 40.2x 2.45x
PBR 0.81x 1.13x 1.11x 0.39x 0.36x 0.52x
PEG - -0x 0.1x -0x -0.4x 0x
Capitalization / Revenue 0.32x 0.31x 0.27x 0.1x 0.09x 0.14x
EV / Revenue 1.33x 1.69x 1.62x 1.14x 0.28x 0.28x
EV / EBITDA 33.4x 57x 23.9x 13.4x 6.23x 4.28x
EV / EBIT -102x -78.8x 47.3x 19.3x 15.1x 7.19x
EV / FCF 12.5x 45.4x 43.3x 24.2x 10.3x -81.2x
FCF Yield 7.97% 2.2% 2.31% 4.14% 9.68% -1.23%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.47 -1.46 -0.63 0.7447 0.0373 1.07
Distribution rate - - - - - -
Net sales 1 36.37 36.69 37.55 44.67 48.76 52.77
EBITDA 1 1.449 1.086 2.548 3.815 2.231 3.502
EBIT 1 -0.4725 -0.7857 1.286 2.65 0.9188 2.083
Net income 1 -1.418 -4.4 -1.888 2.247 0.1047 2.513
Net Debt 1 36.74 50.53 50.6 46.58 9.365 7.627
Reference price 2 3.860 3.760 3.380 1.500 1.500 2.620
Nbr of stocks (in thousands) 3,017 3,017 3,017 3,017 3,017 2,808
Announcement Date 30/04/21 29/04/22 28/04/23 30/04/24 02/05/25 30/04/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.51M
13.26x0.4x8.43x2.92% 117B
14.99x1.88x9.38x0.69% 97.42B
-286.22x19.97x-337.69x-.--% 59.22B
14.02x1.53x9.28x2.52% 29.03B
23.2x2.17x12.44x0.88% 26.86B
23.49x2.62x13.31x1.37% 26.69B
7.96x1.43x6.5x-.--% 21.1B
30.58x5.46x22.21x2.29% 20.61B
30.65x2.87x12.91x1.47% 16.94B
Average -14.23x 4.26x -27.03x 1.35% 41.44B
Weighted average by Cap. -26.47x 4.29x -39.40x 1.48%

Y-o-Y evolution of P/E

Valuation ratios - P/E - MedNation AG

Historical PBR trend

Valuation ratios - PBR - MedNation AG

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - MedNation AG

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - MedNation AG

  1. Stock Market
  2. Stocks
  3. EIF Stock
  4. Valuation MedNation AG