Company Valuation: Avenir Telecom

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 1.458 5.172 1.47 23.81 9 4.411
Change - 254.77% -71.57% 1,519.57% -62.2% -50.99%
Enterprise Value (EV) 1 -3.255 -7.738 -20.02 -1.566 -9.119 -6.737
Change - -137.72% -158.76% 92.18% -482.48% 26.12%
P/E -0.57x 2.44x -1.45x -2.17x -1.3x -0.43x
PBR -0.36x -4.77x 0.24x 1.15x 0.66x 1.24x
PEG - -0x 0x 0x 0x -0x
Capitalization / Revenue 0.05x 0.32x 0.03x 1.02x 0.64x 0.4x
EV / Revenue -0.1x -0.48x -0.46x -0.07x -0.65x -0.61x
EV / EBITDA 0.74x 1.91x 14x 0.27x 1.31x 0.85x
EV / EBIT 0.74x 1.89x 13.9x 0.27x 1.3x 0.85x
EV / FCF -8.42x 61.8x 3.47x 1.66x 1.8x 3.73x
FCF Yield -11.9% 1.62% 28.8% 60.3% 55.6% 26.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -117 8.868 -0.4918 -0.1636 -0.1028 -0.1377
Distribution rate - - - - - -
Net sales 1 31.64 16.15 43.85 23.31 14.1 11.02
EBITDA 1 -4.387 -4.047 -1.435 -5.789 -6.968 -7.913
EBIT 1 -4.405 -4.084 -1.442 -5.828 -7 -7.931
Net income 1 -4.423 1.393 -0.767 -3.968 -7.002 -10.17
Net Debt 1 -4.713 -12.91 -21.49 -25.38 -18.12 -11.15
Reference price 2 67.2000 21.6320 0.7120 0.3545 0.1340 0.0597
Nbr of stocks (in thousands) 21.7 239 2,065 67,163 67,163 73,880
Announcement Date 31/7/20 16/6/21 30/6/22 29/6/23 17/7/24 25/7/25
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 7.4M
12.25x0.36x5.76x5.06% 16.28B
17.52x0.81x8.91x4.43% 5.9B
12.82x0.57x9.63x2.43% 4.48B
14.55x0.26x4.67x1.54% 2.26B
7.02x0.13x2.65x2.65% 2.11B
13.84x0.29x6.05x2.74% 1.69B
11.36x1x9.15x7.03% 1.45B
15.15x0.11x1.64x3.21% 1.14B
Average 13.06x 0.44x 6.06x 3.64% 3.92B
Weighted average by Cap. 13.17x 0.46x 6.54x 4.16%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. AVT Stock
  4. Valuation Avenir Telecom