Company Valuation: TBSO

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2023 2024 2025
Market Cap 1 15.99 11.06 11.06 21.2
Change - - 0% 91.74%
Enterprise Value (EV) 1 15.99 11.06 11.06 19.36
Change - - 0% 75.1%
P/E -183x 21.5x 18.9x -14.2x
PBR 0.93x 0.63x 0.61x -16.8x
PEG - - 1.3x 0x
Capitalization / Revenue - - - 185,434,048x
EV / Revenue - - - -
EV / EBITDA - - - -
EV / EBIT -166x -101x -80.7x -10.3x
EV / FCF 583x -19x -16.4x -
FCF Yield 0.17% -5.26% -6.08% -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.009589 0.0562 0.0642 -0.1632
Distribution rate - - - -
Net sales - - - 0.1143
EBITDA - - - -
EBIT 1 -0.0963 -0.1092 -0.1371 -1.872
Net income 1 -0.0876 0.5134 0.5865 -1.492
Net Debt 1 -0.000086 -0.00037 -0.000081 -1.84
Reference price 2 1.750 1.210 1.210 2.320
Nbr of stocks (in thousands) 9,138 9,138 9,138 9,138
Announcement Date 15/04/21 28/04/25 28/04/25 30/04/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 23.97M
670.05x5.52x17.1x-.--% 39.27B
-74.02x25.17x62.96x-.--% 16.87B
-27.42x18.11x46.3x-.--% 8.65B
-0.86x - - - 7.72B
-11.43x - - - 4.17B
-23.17x - - -.--% 3.53B
-2.44x - - - 1.56B
Average 75.81x 16.27x 42.12x 0% 10.23B
Weighted average by Cap. 301.89x 12.32x 32.94x 0%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA