Company Valuation: MUNIC

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 35.21 22.3 27.07 7.678 5.313 8.281
Change - -36.65% 21.37% -71.63% -30.8% 55.86%
Enterprise Value (EV) 1 33.88 26.12 30.8 13.13 8.39 11.18
Change - -22.9% 17.89% -57.37% -36.1% 33.24%
P/E -6.2x -95x 2,101x -4.28x -4.83x -36.7x
PBR 3.28x 2.03x 2.16x 0.61x 0.47x 0.75x
PEG - 1x -20x 0x 0.1x 0.5x
Capitalization / Revenue 3.66x 0.99x 1.12x 0.52x 0.56x 0.7x
EV / Revenue 3.52x 1.16x 1.28x 0.89x 0.88x 0.95x
EV / EBITDA -8.44x -36.3x 53.4x 29.6x 20.8x 5.61x
EV / EBIT -7.65x -22.1x -29.8x -6.07x -3.91x -28.6x
EV / FCF -5.3x -5.89x -7.96x -8.72x 3.86x -46.6x
FCF Yield -18.9% -17% -12.6% -11.5% 25.9% -2.14%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.7446 -0.03 0.001637 -0.2 -0.1233 -0.025
Distribution rate - - - - - -
Net sales 1 9.624 22.48 24.13 14.75 9.516 11.8
EBITDA 1 -4.017 -0.72 0.5769 0.4439 0.4033 1.994
EBIT 1 -4.427 -1.18 -1.034 -2.162 -2.145 -0.391
Net income 1 -5.652 -0.2294 0.0147 -1.791 -1.12 -0.2294
Net Debt 1 -1.325 3.821 3.729 5.452 3.077 2.898
Reference price 2 4.6200 2.8500 3.4400 0.8560 0.5960 0.9180
Nbr of stocks (in thousands) 7,621 7,825 7,869 8,970 8,915 9,021
Announcement Date 29/04/21 29/04/22 28/04/23 07/05/24 30/04/25 30/04/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.75M
28.53x5.37x16.3x0.69% 180B
34.39x12.25x22.33x0.8% 124B
46.08x5.81x19.89x0.91% 107B
13.15x0.3x6.61x3.83% 105B
31.46x5.13x16.88x1.1% 74.47B
53.99x5.86x26.78x0.25% 63.59B
16.8x5.94x12.07x0.76% 53.88B
16.93x1x11.26x0.75% 56.74B
28.38x4.01x15.25x0.02% 40.93B
Average 29.97x 5.07x 16.38x 1.01% 80.59B
Weighted average by Cap. 30.42x 5.50x 16.63x 1.12%

Y-o-Y evolution of P/E

Valuation ratios - P/E - MUNIC

Historical PBR trend

Valuation ratios - PBR - MUNIC

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - MUNIC

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - MUNIC