|
Market Closed -
Börse Stuttgart
06:55:52 09/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 0.1642 EUR | -3.41% |
|
-6.28% | -35.61% |
| 15/07 | Forsee Power in Talks to Raise EUR20 Million from FCAP Investors, Existing Investors | MT |
| 25/06 | Forsee Power to Supply Battery Systems for Končar Trains in Croatia | MT |
Company Valuation: Forsee Power
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 301.2 | 176.9 | 185.5 | 29.96 | 32.72 | 20.46 | - | - |
| Change | - | -41.27% | 4.86% | -83.84% | 9.2% | -37.46% | - | - |
| Enterprise Value (EV) 1 | 284.1 | 206 | 226.3 | 88.99 | 88.42 | 78.41 | 86.01 | 94.41 |
| Change | - | -27.47% | 9.84% | -60.68% | -0.64% | -11.31% | 9.69% | 9.77% |
| P/E | -5.15x | -5.46x | -6.06x | -2.47x | -0.97x | -1.17x | -1.84x | -2.69x |
| PBR | 4.35x | 4.49x | 2.86x | 0.63x | 0.88x | 0.83x | 1.46x | 2.92x |
| PEG | - | 0.1x | 0.2x | 0x | -0x | 0x | 0.1x | 0.1x |
| Capitalization / Revenue | 4.16x | 1.59x | 1.08x | 0.2x | 0.27x | 0.28x | 0.25x | 0.21x |
| EV / Revenue | 3.92x | 1.86x | 1.32x | 0.59x | 0.73x | 1.09x | 1.05x | 0.97x |
| EV / EBITDA | -19.7x | -14.8x | -33.3x | 111x | -28.2x | -17.8x | -108x | 41x |
| EV / EBIT | -10.9x | -6.84x | -9.77x | -8.24x | -4.07x | -5.58x | -9.77x | -17x |
| EV / FCF | -10.1x | -6.12x | -4.36x | -8.15x | -10x | -10.5x | -10.2x | -9.39x |
| FCF Yield | -9.92% | -16.3% | -22.9% | -12.3% | -9.98% | -9.5% | -9.82% | -10.6% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.1 | -0.61 | -0.43 | -0.17 | -0.29 | -0.15 | -0.095 | -0.065 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 72.42 | 111 | 171.3 | 151.8 | 120.9 | 72 | 81.6 | 97.75 |
| EBITDA 1 | -14.4 | -13.9 | -6.8 | 0.8 | -3.131 | -4.4 | -0.8 | 2.3 |
| EBIT 1 | -26 | -30.11 | -23.16 | -10.8 | -21.7 | -14.05 | -8.8 | -5.55 |
| Net income 1 | -38.1 | -32.57 | -27.96 | -12.1 | -28.02 | -17.8 | -11 | -7.55 |
| Net Debt 1 | -17.1 | 29.15 | 40.84 | 59.02 | 55.7 | 57.95 | 65.55 | 73.95 |
| Reference price 2 | 5.6600 | 3.3300 | 2.6050 | 0.4200 | 0.2800 | 0.1750 | 0.1750 | 0.1750 |
| Nbr of stocks (in thousands) | 53,210 | 53,115 | 71,196 | 71,344 | 116,858 | 116,940 | - | - |
| Announcement Date | 6/4/22 | 25/4/23 | 23/4/24 | 9/4/25 | 13/5/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.02x | 2.97x | 16.24x | 2.06% | 233B | |
| 14.13x | 1.74x | 7.89x | 3.62% | 204B | |
| 38.45x | 5.65x | 23.79x | 1.02% | 168B | |
| 48.72x | 6.52x | 29.22x | 1.02% | 162B | |
| 26.59x | 3.47x | 15.93x | 1.83% | 161B | |
| 30.89x | 4.44x | 21.76x | 0.87% | 103B | |
| 96.27x | 11.92x | 68.16x | 0.33% | 99.28B | |
| 40.8x | 6.71x | 26.94x | 0.1% | 94.9B | |
| 32.58x | 4.04x | 21.69x | 1.05% | 94.45B | |
| Average | 39.27x | 5.28x | 25.74x | 1.32% | 146.5B | |
| Weighted average by Cap. | 35.65x | 4.75x | 22.97x | 1.58% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ALFOR Stock
- 4OY Stock
- Valuation Forsee Power
Select your edition
All financial news and data tailored to specific country editions
