Company Valuation: StreamWIDE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 102.2 48.62 58.39 84.38 193.2 189.3 - -
Change - -52.44% 20.1% 44.51% 128.95% -2.03% - -
Enterprise Value (EV) 1 97.78 43.1 51.94 77.51 184.3 181.3 190.7 195.6
Change - -55.92% 20.53% 49.22% 137.7% -1.63% 5.19% 2.57%
P/E 24.4x 14.2x 14x 17.9x 31x -21.4x -16.4x -62.5x
PBR - - - - - - - -
PEG - -0.9x 0.5x 1x 0.9x 0x -0.5x 0.8x
Capitalization / Revenue 6.11x 2.76x 2.99x 4.02x 7.35x 21x 19.9x 7.82x
EV / Revenue 5.85x 2.45x 2.66x 3.69x 7.01x 20.1x 20.1x 8.08x
EV / EBITDA - 4.43x 4.54x 6.66x 11.7x -201x -86.7x 20.6x
EV / EBIT 19.9x 9.83x 9.23x 14.2x 23.6x -17.4x -13.9x -48.9x
EV / FCF 107x 19.3x 6.44x 41.1x 35.3x -13.1x -22.4x 28.3x
FCF Yield 0.93% 5.18% 15.5% 2.44% 2.83% -7.61% -4.46% 3.53%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.39 1.16 1.49 1.75 2.35 -3.27 -4.27 -1.12
Distribution rate - - - - - - - -
Net sales 1 16.72 17.61 19.5 21 26.29 9 9.5 24.2
EBITDA 1 - 9.723 11.44 11.65 15.74 -0.9 -2.2 9.5
EBIT 1 4.91 4.382 5.626 5.452 7.805 -10.4 -13.7 -4
Net income 1 4.097 3.399 4.174 4.492 6.26 -8.3 -10.9 -2.8
Net Debt 1 -4.457 -5.52 -6.443 -6.861 -8.929 -8 1.4 6.3
Reference price 2 33.90 16.50 20.90 31.40 72.80 70.00 70.00 70.00
Nbr of stocks (in thousands) 3,016 2,946 2,794 2,687 2,654 2,704 - -
Announcement Date 21/3/22 20/3/23 18/3/24 17/3/25 24/3/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-21.41x20.14x-201.4x - 212M
26.87x9.92x16.21x0.73% 3,934B
125.05x55.35x90.13x-.--% 466B
21.61x6.11x10.63x1.39% 435B
257.32x22.97x67.26x-.--% 332B
2654.4x44.49x145.51x-.--% 272B
26.56x5.33x16.8x1.43% 242B
89.25x8.67x23.2x-.--% 143B
61.21x16.52x43.52x-.--% 139B
484.75x20.77x82.11x-.--% 97.43B
Average 372.56x 21.03x 29.40x 0.39% 606.1B
Weighted average by Cap. 174.34x 15.52x 31.97x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - StreamWIDE

Historical PBR trend

Valuation ratios - PBR - StreamWIDE

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - StreamWIDE

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - StreamWIDE