|
Real-time Estimate
Tradegate
01:56:26 02/10/26 am AEST
|
5-day change | 1st Jan Change | ||
| 6.825 EUR | -1.09% |
|
-5.59% | +11.57% |
| 19/08 | UBS Adjusts Price Target on Adamas Trust to $9.50 From $8.50, Maintains Neutral Rating | MT |
| 12/08 | Adamas Trust Prices $90 Million Debt Offering | MT |
Company Valuation: Adamas Trust, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,411 | 949.9 | 773.5 | 548.9 | 659.2 | 699.3 | - | - |
| Change | - | -32.67% | -18.57% | -29.04% | 20.1% | 6.07% | - | - |
| Enterprise Value (EV) | 1,411 | 949.9 | 773.5 | 548.9 | 659.2 | 699.3 | 699.3 | 699.3 |
| Change | - | -32.67% | -18.57% | -29.04% | 20.1% | 6.07% | 0% | 0% |
| P/E | 9.79x | -2.84x | -8.62x | -5.32x | 6.64x | 5.89x | 6.74x | 7.93x |
| PBR | 0.79x | 0.77x | 0.75x | 0.65x | 0.76x | 0.76x | 0.75x | 0.79x |
| PEG | - | 0x | 0.1x | -0.4x | -0x | 0.3x | -0.5x | -0.5x |
| Capitalization / Revenue | 11.4x | 7.37x | 11.6x | 6.55x | 4.42x | 3.39x | 3.05x | - |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 3.39x | 3.05x | - |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 1.6 | 1.6 | 1.2 | 0.8 | 0.86 | 1.1 | 1.104 | 1.2 |
| Rate of return | 10.8% | 15.6% | 14.1% | 13.2% | 11.8% | 14.1% | 14.2% | 15.4% |
| EPS 2 | 1.52 | -3.6 | -0.99 | -1.14 | 1.1 | 1.321 | 1.154 | 0.9811 |
| Distribution rate | 105% | -44.4% | -121% | -70.2% | 78.2% | 83.2% | 95.7% | 122% |
| Net sales 1 | 123.6 | 129 | 66.53 | 83.86 | 149.3 | 206.5 | 229.6 | - |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | 190.9 | -340.1 | - | - | - | - | - | - |
| Net income 1 | 144.2 | -340.6 | -90.04 | -103.8 | 101.1 | 130.3 | 106.5 | 88.36 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 14.880 | 10.240 | 8.530 | 6.060 | 7.300 | 7.780 | 7.780 | 7.780 |
| Nbr of stocks (in thousands) | 94,822 | 92,766 | 90,683 | 90,579 | 90,308 | 89,880 | - | - |
| Announcement Date | 17/2/22 | 22/2/23 | 21/2/24 | 19/2/25 | 18/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 79.98x | 12.72x | 34.28x | 1.36% | 166B | |
| 58.73x | 11.8x | 22.97x | 2.04% | 99.81B | |
| 23.47x | 10.17x | 15.38x | 4.37% | 76.27B | |
| 61.6x | 11.84x | 21.96x | 2.79% | 65.12B | |
| 28.06x | 12.92x | 18.09x | 4.25% | 52.85B | |
| 156.26x | 8.04x | 22.1x | 2.45% | 43.61B | |
| 60.15x | 6.32x | 17x | 3.17% | 33.03B | |
| 34.3x | 11.31x | 16.95x | 6.38% | 28.36B | |
| 28.09x | 13.76x | 16.73x | 4.96% | 27.78B | |
| Average | 58.96x | 10.99x | 20.61x | 3.53% | 65.86B | |
| Weighted average by Cap. | 62.37x | 11.44x | 23.64x | 2.87% |
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
- Stock Market
- Stocks
- ADAM Stock
- NKZ0 Stock
- Valuation Adamas Trust, Inc.
Select your edition
All financial news and data tailored to specific country editions
