Company Valuation: MINT

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 55.67 28.96 17.27 21.12 20.44 30.87 30.87 -
Change - -47.98% -40.35% 22.29% -3.22% 51.02% 0% -
Enterprise Value (EV) 1 33.64 13.44 17.27 -16.38 -8.549 0.7334 -5.467 -8.647
Change - -60.04% 28.49% -194.84% 47.81% 108.58% -845.38% -58.17%
P/E Ratio 28.1x -12.6x 4.37x 1.28x 48x 6.32x 12x 8.49x
PBR - - - - - - - -
PEG - 0x -0x 0x -0.5x 0x -0.3x 0.2x
Capitalization / Revenue 0.87x 0.27x 0.11x 0.24x 0.28x 0.36x 0.3x 0.27x
EV / Revenue 0.52x 0.13x 0.11x -0.19x -0.12x 0.01x -0.05x -0.08x
EV / EBITDA 11.6x -12.2x 2.26x -0.81x -1.54x 0.15x -0.72x -0.95x
EV / EBIT 13.5x -6.72x 2.63x -0.86x -2.02x 0.29x -2.27x -2.34x
EV / FCF - - - - - 0.44x -1.88x -2.37x
FCF Yield - - - - - 229% -53.2% -42.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.35 -0.39 0.67 2.8 0.0715 0.82 0.43 0.61
Distribution rate - - - - - - - -
Net sales 1 64.2 107 157 86.87 72.22 84.87 102.7 112.9
EBITDA 1 2.9 -1.1 7.654 20.2 5.556 5.05 7.62 9.13
EBIT 1 2.5 -2 6.569 19.1 4.227 2.53 2.41 3.7
Net income 1 2 -2.3 3.96 16.53 0.426 4.87 2.54 3.59
Net Debt 1 -22.03 -15.51 - -37.5 -28.99 -30.14 -36.34 -39.52
Reference price 2 9.820 4.930 2.930 3.580 3.430 5.180 5.180 5.180
Nbr of stocks (in thousands) 5,669 5,873 5,895 5,900 5,960 5,960 5,960 -
Announcement Date 22/04/21 29/04/22 18/04/23 23/04/24 22/04/25 - - -
1EUR in Million2EUR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.32x0.01x0.15x - 35.75M
19.6x2.05x7.47x4.05% 5.71B
20x6.22x12.91x4.62% 836M
17.27x2.4x14.48x5.92% 824M
Average 15.80x 2.67x 8.75x 4.86% 1.85B
Weighted average by Cap. 19.32x 2.55x 8.83x 4.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!