Company Valuation: Spartoo

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 71.7 12.12 7.439 6.76 5.585 4.501 -
Change - -83.1% -38.6% -9.14% -17.38% -19.4% -
Enterprise Value (EV) 1 63 27.02 19.14 12.26 9.885 7.801 6.101
Change - -57.12% -29.16% -35.95% -19.37% -21.08% -21.79%
P/E 49.4x -2.66x -4.11x -2.85x - -24.7x -
PBR 1.87x 0.36x - 0.22x - - -
PEG - 0x 0.1x -0.1x - - -
Capitalization / Revenue 0.48x 0.08x 0.05x 0.05x 0.05x 0.04x 0.04x
EV / Revenue 0.42x 0.18x 0.13x 0.09x 0.08x 0.07x 0.05x
EV / EBITDA 11.5x -22.5x 10.1x 6.81x 4.3x 3.39x 2.65x
EV / EBIT 22.7x -5.75x -23.9x -30.6x -49.4x 39x 7.63x
EV / FCF -10.3x -1.22x 6.02x 2x 7.95x 3.39x 1.65x
FCF Yield -9.75% -81.8% 16.6% 49.9% 12.6% 29.5% 60.6%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 0.08 -0.25 -0.1 -0.13 - -0.01 -
Distribution rate - - - - - - -
Net sales 1 150.3 149.1 142.9 130.5 122.5 119.2 117
EBITDA 1 5.5 -1.2 1.9 1.8 2.3 2.3 2.3
EBIT 1 2.777 -4.7 -0.8 -0.4 -0.2 0.2 0.8
Net income 1 1.524 -4.6 -1.9 -2.3 -1.5 -0.6 -0.1
Net Debt 1 -8.7 14.9 11.7 5.5 4.3 3.3 1.6
Reference price 2 3.9500 0.6660 0.4110 0.3700 0.3060 0.2470 0.2470
Nbr of stocks (in thousands) 18,152 18,192 18,101 18,269 18,252 18,225 -
Announcement Date 21/3/22 20/3/23 18/3/24 24/3/25 23/3/26 - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.7x3.33x12.72x-.--% 2,737B
9.89x0.09x3.63x3.87% 36.15B
-28.27x0.59x33.84x-.--% 25.69B
20.05x - - - 20.34B
-1330.82x1.15x17.86x0.01% 14.03B
27.42x3.88x13.2x-.--% 13.09B
192.75x7.43x81.17x-.--% 9.91B
21.44x2.65x8.97x-.--% 6.66B
26.02x2.44x15.51x1.9% 6.17B
Average -115.76x 2.70x 23.36x 0.72% 318.74B
Weighted average by Cap. 13.19x 3.27x 13.06x 0.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!