Valuation Estoril Sol SGPS Euronext Lisbonne

Stocks

Delayed Euronext Lisbonne Other stock markets 03:25:11 31/10/17 am AEDT			5-day change	1st Jan Change
10.25 ^EUR	-1.91%		-4.12%	+314.98%

20/07	Estoril Sol, SGPS, S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
19/05	Estoril Sol expects to report 2025 results by June 22	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	59.66	66.22	71.59	84.71	52.74	37.23
Change	-	11%	8.11%	18.33%	-37.75%	-29.41%
Enterprise Value (EV) ¹	8.087	6.789	-40.6	-6.975	-34.63	-48.67
Change	-	-16.05%	-697.95%	82.82%	-396.46%	-40.56%
P/E	-2.93x	5.93x	2.18x	15x	-4.37x	-1.47x
PBR	0.78x	0.75x	0.59x	0.67x	0.47x	0.43x
PEG	-	-0x	0x	-0.2x	0x	-0x
Capitalization / Revenue	0.43x	0.49x	0.33x	0.38x	0.24x	0.17x
EV / Revenue	0.06x	0.05x	-0.19x	-0.03x	-0.15x	-0.22x
EV / EBITDA	1.95x	0.38x	-0.75x	-0.17x	-1.21x	-1.98x
EV / EBIT	-0.56x	0.52x	-0.8x	-0.29x	-2.98x	-6.58x
EV / FCF	-0.45x	0.59x	-1.08x	-0.83x	9.5x	-9.28x
FCF Yield	-223%	170%	-92.9%	-121%	10.5%	-10.8%
Dividend per Share ²	-	-	-	0.1676	-	-
Rate of return	-	-	-	2.36%	-	-
EPS ²	-1.704	0.9356	2.753	0.4739	-1.011	-2.117
Distribution rate	-	-	-	35.4%	-	-
Net sales ¹	138.3	136	214.6	225.2	223.7	220.2
EBITDA ¹	4.15	17.8	53.88	40.11	28.5	24.53
EBIT ¹	-14.33	13.13	50.85	23.74	11.6	7.395
Net income ¹	-20.33	11.16	32.85	5.654	-12.06	-25.25
Net Debt ¹	-51.57	-59.43	-112.2	-91.69	-87.36	-85.9
Reference price ²	5.000	5.550	6.000	7.100	4.420	3.120
Nbr of stocks (in thousands)	11,931	11,931	11,931	11,931	11,931	11,931
Announcement Date	30/4/21	29/4/22	2/5/23	7/5/24	8/5/25	20/7/26

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LAS VEGAS SANDS CORP.	17.12x	3.16x	8.38x	2.41%	31.66B
MGM RESORTS INTERNATIONAL	17.99x	0.84x	3.26x	-.--%	11.21B
WYNN RESORTS, LIMITED	22.13x	2.63x	8.71x	1.01%	10.16B
GENTING SINGAPORE LIMITED	19.55x	1.96x	5.95x	6.3%	5.97B
MELCO RESORTS & ENTERTAINMENT LIMITED	10.73x	1.49x	6.11x	1.33%	2.22B
MONARCH CASINO & RESORT, INC.	18.43x	3.5x	9.48x	0.98%	2.2B
KANGWON LAND, INC.	10.24x	1.46x	6.68x	5.91%	2.03B
SJM HOLDINGS LIMITED	282.42x	1.4x	9.39x	-.--%	1.44B
TABCORP HOLDINGS LIMITED	40.48x	0.98x	6.16x	2.98%	1.44B
Average	48.79x	1.94x	7.12x	2.32%	7.59B
Weighted average by Cap.	23.93x	2.42x	7.26x	2.13%