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 0.45x 0.46x 0.59x
EV / Revenue 3.52x 1.16x 1.28x 0.76x 0.72x 0.8x
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 17.18 11.6 13.95
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 4.53M
-141.93x9.32x-116.02x-.--% 5.82B
34.03x3.75x27.31x-.--% 2.85B
-87.68x12.39x-134.05x4.48% 1.46B
-96.3x23.69x-316.1x - 1.31B
22.73x3.93x13.61x2.74% 1.24B
Average -53.83x 10.62x -105.05x 1.8% 2.11B
Weighted average by Cap. -75.35x 9.38x -93.93x 0.87%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA