Company Valuation: SPAR Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 24.28 26.16 29.27 23.47 43.15 18.16
Change - 7.75% 11.9% -19.8% 83.84% -57.91%
Enterprise Value (EV) 1 25.31 29.48 43.21 36.12 43.87 42.17
Change - 16.47% 46.6% -16.41% 21.44% -3.87%
P/E 7.21x -14.7x -39.3x 6.31x -14.5x -0.76x
PBR 1.1x 1.32x 1.31x 0.83x 1.78x 29.9x
PEG - 0x 0.7x -0x 0x -0x
Capitalization / Revenue 0.11x 0.1x 0.11x 0.09x 0.22x 0.13x
EV / Revenue 0.11x 0.12x 0.17x 0.14x 0.22x 0.31x
EV / EBITDA 2.38x 3.09x 4.69x 3.12x 8.41x -4.17x
EV / EBIT 2.6x 3.4x 5.15x 3.39x 8.96x -4.08x
EV / FCF 2.64x 5.17x -4.92x 5.16x 1.63x -6.93x
FCF Yield 37.9% 19.3% -20.3% 19.4% 61.5% -14.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.1595 -0.0837 -0.0331 0.16 -0.1337 -1.043
Distribution rate - - - - - -
Net sales 1 230.5 255.7 261.3 262.7 196.8 136.1
EBITDA 1 10.65 9.544 9.217 11.57 5.213 -10.1
EBIT 1 9.722 8.661 8.384 10.67 4.897 -10.34
Net income 1 3.367 -1.779 -0.732 3.902 -3.15 -24.63
Net Debt 1 1.032 3.32 13.94 12.65 0.712 24
Reference price 2 1.1500 1.2300 1.3000 1.0100 1.9400 0.7910
Nbr of stocks (in thousands) 21,110 21,266 22,515 23,241 22,244 22,965
Announcement Date 31/03/21 15/04/22 17/04/23 01/04/24 16/05/25 31/03/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 18.79M
14.18x1.56x7.07x3.95% 28.77B
9.48x1.06x5.94x4.2% 22.43B
11.98x5.24x9.16x7.03% 10.42B
16.03x1.31x4.11x2.89% 5.91B
-57.05x1.84x7.76x0% 5.41B
40.92x0.69x4.14x4.16% 5.26B
14.98x0.5x5.06x1.6% 4.06B
36.68x4.77x12.99x-.--% 3.57B
Average 10.90x 2.12x 7.03x 2.98% 9.54B
Weighted average by Cap. 10.93x 1.91x 6.84x 3.8%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. SGRP Stock
  4. Valuation SPAR Group, Inc.