Company Valuation: VOGO

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 24.85 17.07 25.2 18.25 16.25 10.12 - -
Change - -31.31% 47.62% -27.57% -10.99% -37.68% - -
Enterprise Value (EV) 1 26.72 21.44 30.4 22.51 21.66 16.02 17.92 10.12
Change - -19.74% 41.78% -25.94% -3.8% -26.01% 11.86% -43.52%
P/E -15.8x -12.1x -11.1x -10.2x -6.4x -3.51x -3.37x -
PBR 3.17x 2.63x 2.27x 1.49x 1.71x 1.32x 2.2x -
PEG - 1.23x -0.4x 0.3x -0.2x -0.3x -0.79x -
Capitalization / Revenue 2.91x 1.42x 2.62x 1.72x 1.45x 0.84x 0.78x -
EV / Revenue 3.13x 1.79x 3.16x 2.12x 1.93x 1.32x 1.38x -
EV / EBITDA -41.6x 190x -54.6x 49.4x 29.6x 17.8x 16.3x -
EV / EBIT -14.9x -17.1x -13.6x -8.9x -10.6x -6.68x -7.17x -
EV / FCF -8.99x -8.74x -5.48x -5.76x -18.4x -8.01x -7.17x -
FCF Yield -11.1% -11.4% -18.3% -17.4% -5.43% -12.5% -13.9% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.385 -0.347 -0.456 -0.294 -0.417 -0.47 -0.49 -
Distribution rate - - - - - - - -
Net sales 1 8.54 12 9.616 10.6 11.2 12.1 13 -
EBITDA 1 -0.642 0.113 -0.557 0.456 0.731 0.9 1.1 -
EBIT 1 -1.792 -1.255 -2.239 -2.53 -2.038 -2.4 -2.5 -
Net income 1 -1.47 -1.204 -2.047 -1.573 -2.556 -2.9 -3 -
Net Debt 1 1.864 4.37 5.2 4.261 5.411 5.9 7.8 -
Reference price 2 6.080 4.200 5.080 3.000 2.670 1.650 1.650 1.650
Nbr of stocks (in thousands) 4,088 4,065 4,961 6,085 6,085 6,136 - -
Announcement Date 05/04/22 05/04/23 10/04/24 16/04/25 30/04/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-3.51x1.32x17.81x - 11.54M
51.04x5.22x9.32x - 11.26B
-81.09x1.39x7.23x-.--% 8.95B
10.6x4.09x7.75x6.56% 6.66B
27.66x4.5x22.62x-.--% 3.31B
12.7x1.52x7.54x1.29% 2.36B
25.19x1.45x6.02x - 1.57B
6.25x1.05x6.43x2.81% 1.49B
85.19x - - - 1.44B
Average 14.89x 2.57x 10.59x 2.13% 4.12B
Weighted average by Cap. 5.75x 3.39x 9.36x 2.23%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA