Company Valuation: Option

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 39.9 41.88 16.75 20.34 17.95 11.63 -
Change - 4.96% -60% 21.43% -11.76% -35.17% -
Enterprise Value (EV) 39.9 41.88 16.75 20.34 17.95 11.63 11.63
Change - 4.96% -60% 21.43% -11.76% -35.17% 0%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 2.46x 1.98x 1.47x 1.62x 1.95x 0.74x 0.61x
EV / Revenue 0x 0x 0x 0x 0x 0.74x 0.61x
EV / EBITDA 0x - -0x 0x -0x 7.27x 5.29x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 16.23 21.11 11.41 12.55 9.227 15.7 19
EBITDA 1 2.496 - -2.505 0.096 -0.24 1.6 2.2
EBIT - - - - - - -
Net income - -2.093 - - - - -
Net Debt - - - - - - -
Reference price 2 23.500 21.000 8.400 10.200 9.000 4.590 4.590
Nbr of stocks (in thousands) 1,698 1,994 1,994 1,994 1,994 2,535 -
Announcement Date 29/04/22 26/06/23 28/05/24 25/04/25 29/04/26 - -
1EUR in Million2
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-207.65x37.09x85.37x - 1,495B
16.24x2.89x7.31x2.35% 190B
31.56x6.18x27.96x0.21% 186B
10.42x2.42x6.5x4.55% 167B
15x2.39x7.95x2.85% 68.69B
14.34x1.42x4.87x3.44% 36.81B
21.1x5.65x10.35x4.46% 33B
9.27x0.34x1.38x7.3% 26.06B
12.77x3.15x7.06x7.34% 18.81B
Average -8.55x 6.84x 17.64x 4.06% 246.86B
Weighted average by Cap. -133.72x 26.12x 61.47x 2.81%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA