Company Valuation: EUROAPI

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,302 543.9 274.4 216.1 76.81 - -
Change - -58.23% -49.55% -21.22% -64.46% - -
Enterprise Value (EV) 1 1,348 734.9 270.5 167.7 132 181.6 211
Change - -45.5% -63.2% -37.98% -21.28% 37.56% 16.14%
P/E -86.6x -2.84x -2.09x -1.02x -0.61x -1.43x -5.12x
PBR 1.17x 0.59x 0.28x 0.27x 0.11x 0.12x 0.12x
PEG 7.8x -0x 0.1x -0x 0x 0x 0.1x
Capitalization / Revenue 1.33x 0.54x 0.3x 0.25x 0.1x 0.1x 0.1x
EV / Revenue 1.38x 0.73x 0.3x 0.2x 0.18x 0.24x 0.27x
EV / EBITDA 11.2x 7.89x 5.37x 2.53x 2.99x 3.41x 3.41x
EV / EBIT 28.5x 44x -10.2x -2.26x -2.06x -6.41x -30.5x
EV / FCF -11x -5.75x 18.2x 3.35x -0.79x -4.18x -7.73x
FCF Yield -9.09% -17.4% 5.51% 29.8% -127% -23.9% -12.9%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.16 -2.02 -1.38 -2.23 -1.31 -0.5624 -0.1572
Distribution rate - - - - - - -
Net sales 1 976.6 1,013 911.9 848.2 748.3 747.6 767.4
EBITDA 1 120 93.1 50.4 66.2 44.16 53.26 61.84
EBIT 1 47.3 16.7 -26.4 -74.3 -63.96 -28.33 -6.912
Net income 1 -15 -189.7 -130.6 -211.2 -124.5 -53.63 -14.84
Net Debt 1 46.3 191 -3.9 -48.4 55.24 104.8 134.2
Reference price 2 13.8500 5.7300 2.8800 2.2700 0.8040 0.8040 0.8040
Nbr of stocks (in thousands) 94,010 94,913 95,263 95,214 95,529 - -
Announcement Date 8/3/23 28/2/24 3/3/25 3/3/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-0.61x0.18x2.99x-.--% 85.61M
37.84x13.27x28.43x0.53% 1,148B
39.67x6.67x18.75x1.97% 652B
37.4x8.39x17.35x2.4% 505B
21.45x5.21x12.93x2.51% 384B
102.73x5.76x24.72x2.42% 348B
21.89x5.76x13.88x2.85% 294B
22.21x4.49x12.82x1.97% 264B
28.66x7.33x13.12x2.23% 244B
-45.79x7.11x27.55x2.07% 197B
Average 26.55x 6.42x 17.25x 1.9% 403.72B
Weighted average by Cap. 35.28x 8.40x 20.64x 1.79%

Y-o-Y evolution of P/E

Valuation ratios - P/E - EUROAPI

Historical PBR trend

Valuation ratios - PBR - EUROAPI

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - EUROAPI

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - EUROAPI


Year-on-year evolution of the Yield

Valuation ratios - Yield - EUROAPI