Company Valuation: ISPD Network, S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 17 58.67 61.62 48.56 47.09 30.02
Change - 245.16% 5.02% -21.19% -3.03% -36.25%
Enterprise Value (EV) 1 26.48 56.53 59.85 53.99 60.84 35.41
Change - 113.5% 5.88% -9.79% 12.68% -41.8%
P/E -15.3x 10.9x 13.9x 17.4x -99.6x 102x
PBR -19.3x 19.6x 8.88x 6.17x 9.81x 8.32x
PEG - -0x -0.8x -0.5x 1x -1x
Capitalization / Revenue 0.31x 0.56x 0.58x 0.34x 0.3x 0.21x
EV / Revenue 0.48x 0.53x 0.56x 0.38x 0.39x 0.25x
EV / EBITDA -42.9x 10.5x 10.6x 10.9x 26.8x 14.6x
EV / EBIT -29.4x 11.2x 11.1x 11.4x 105x 63.8x
EV / FCF 5.75x 4.65x -35.2x -20.5x -8.9x 3.77x
FCF Yield 17.4% 21.5% -2.84% -4.89% -11.2% 26.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.2639 0.36 0.3 0.19 -0.0321 0.02
Distribution rate - - - - - -
Net sales 1 54.69 105.7 106.4 141 156.2 143.8
EBITDA 1 -0.6179 5.385 5.639 4.974 2.27 2.42
EBIT 1 -0.9011 5.062 5.385 4.72 0.5779 0.5553
Net income 1 -3.93 5.314 4.419 2.853 -0.4728 0.3054
Net Debt 1 9.478 -2.144 -1.769 5.428 13.75 5.389
Reference price 2 4.040 3.940 4.180 3.300 3.200 2.040
Nbr of stocks (in thousands) 4,207 14,891 14,741 14,716 14,716 14,716
Announcement Date 16/4/21 29/4/22 27/4/23 24/4/24 24/4/25 26/3/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 28.82M
12.61x1.38x6.24x4.43% 25.14B
8.92x1.05x5.56x4.53% 22.7B
12.05x5.31x9.64x7.28% 10.81B
16.04x1.22x4.14x3.13% 5.32B
16.37x0.57x5.57x1.47% 4.35B
8.8x0.64x3.86x5.31% 4.07B
-33.42x1.36x5.77x-.--% 3.17B
17.18x0.37x5.19x2.57% 2.73B
Average 7.32x 1.49x 5.75x 3.59% 8.7B
Weighted average by Cap. 10.00x 1.70x 6.15x 4.4%

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. ALISP Stock
  4. Valuation ISPD Network, S.A.