Company Valuation: Archos SA

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 0.1758 0.3899 6.618 11.64 14.43 - -
Change - 121.83% 1,597.48% 75.88% 23.94% - -
Enterprise Value (EV) 1 0.1758 0.3899 4.648 7.076 4.976 1.486 -2.164
Change - 121.83% 1,092.19% 52.23% -29.67% -70.13% -245.6%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue - 0.02x 0.21x 0.24x 0.15x 0.13x 0.12x
EV / Revenue - 0.02x 0.15x 0.15x 0.05x 0.01x -0.02x
EV / EBITDA - - 3.18x 5.68x 1.68x 0.34x -0.42x
EV / EBIT - - 4.46x 6.63x 2.04x 0.38x -0.46x
EV / FCF - - 5.51x 3.5x 1.73x 0.42x -0.59x
FCF Yield - - 18.1% 28.5% 57.9% 236% -169%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 - 19.78 31.37 47.91 93.37 113.8 118
EBITDA 1 - - 1.461 1.246 2.97 4.41 5.15
EBIT 1 - - 1.042 1.067 2.44 3.92 4.69
Net income 1 -1.51 -2.4 1.402 1.724 3.67 2.86 3.48
Net Debt 1 - - -1.97 -4.564 -9.45 -12.94 -16.59
Reference price 2 14.6000 0.5588 0.1140 0.2005 0.2485 0.2485 0.2485
Nbr of stocks (in thousands) 12 698 58,053 58,053 58,053 - -
Announcement Date 23/3/23 18/3/24 1/4/25 31/3/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
37.35x9.92x27.98x0.32% 4,807B
5.67x1.99x3.36x4.54% 1,279B
22x0.98x11.72x-.--% 82.66B
18.66x0.71x10.96x2.44% 9.18B
6.99x0.78x2.36x0.98% 3.08B
-26.97x514.6x-38.33x - 2.34B
Average 10.62x 88.16x 3.01x 1.65% 1,031B
Weighted average by Cap. 30.52x 8.33x 22.61x 1.19%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA