Company Valuation: Westwing Group SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 449.5 197.5 177.8 147.3 216.6 307.9 - -
Change - -56.05% -9.99% -17.14% 47.04% 42.15% - -
Enterprise Value (EV) 1 397.9 166.2 133 111.9 124.7 238.4 221.5 205.8
Change - -58.22% -19.99% -15.85% 11.44% 91.16% -7.12% -7.07%
P/E 40.3x -6.08x -14.5x -29.4x 7.88x 17.8x 12.3x 10.5x
PBR 3.82x 2.19x 2.37x 2.33x 2.43x 3.08x 2.68x 2.31x
PEG - 0x 0.2x 0.5x -0x -0.5x 0.3x 0.6x
Capitalization / Revenue 0.86x 0.46x 0.41x 0.33x 0.48x 0.64x 0.6x 0.57x
EV / Revenue 0.76x 0.39x 0.31x 0.25x 0.28x 0.5x 0.43x 0.38x
EV / EBITDA 9.85x -39.6x 7.47x 4.66x 2.83x 5.67x 4.5x 3.76x
EV / EBIT 14.5x -7.45x -15.8x -23.3x 6.6x 12.3x 7.97x 6.23x
EV / FCF 105x -7.77x 4.77x 17.5x 4.09x 13.6x 8.31x 7.22x
FCF Yield 0.95% -12.9% 21% 5.72% 24.5% 7.34% 12% 13.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.55 -1.58 -0.61 -0.25 1.46 0.93 1.35 1.583
Distribution rate - - - - - - - -
Net sales 1 522 430.8 428.6 444.3 449.2 477.6 512.4 542.5
EBITDA 1 40.4 -4.2 17.8 24 44 42.07 49.17 54.8
EBIT 1 27.4 -22.3 -8.4 -4.8 18.9 19.33 27.8 33.03
Net income 1 12 -32.4 -12.4 -5 29.1 17.43 24.9 29.4
Net Debt 1 -51.6 -31.3 -44.8 -35.4 -91.9 -69.5 -86.47 -102.1
Reference price 2 22.14 9.60 8.84 7.36 11.50 16.60 16.60 16.60
Nbr of stocks (in thousands) 20,303 20,577 20,114 20,018 18,838 18,551 - -
Announcement Date 29/03/22 30/03/23 28/03/24 27/03/25 25/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.85x0.5x5.67x-.--% 352M
27.5x3.08x12.01x-.--% 2,564B
9.84x0.08x3.2x4.16% 34.41B
-88.6x0.7x27.94x-.--% 31.18B
-151508.2x1.03x16.37x0.01% 12.2B
21.28x3.06x10.57x-.--% 10.18B
421.3x8.98x121.84x-.--% 9.41B
21.28x2.96x10.19x-.--% 7.15B
24.54x2.31x14.63x2.03% 5.61B
28.04x0.69x15.23x3.91% 2.48B
Average -15,102.52x 2.34x 23.77x 1.01% 267.68B
Weighted average by Cap. -663.33x 3.02x 12.48x 0.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. WEW Stock
  4. Valuation Westwing Group SE