Company Valuation: Swissnet AG

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2026 2027 2028
Market Cap 1 22.09 19.02 11.16 - -
Change - -13.89% - - -
Enterprise Value (EV) 1 22.09 25.89 25.56 24.96 23.46
Change - 17.21% - -2.35% -6.01%
P/E - - - - -
PBR - - - - -
PEG - - - - -
Capitalization / Revenue - 3.1x 0.5x 0.47x 0.45x
EV / Revenue - 4.21x 1.15x 1.05x 0.94x
EV / EBITDA - -49.9x 8.81x 6.57x 4.99x
EV / EBIT - -19.9x -11.1x -31.2x 29.3x
EV / FCF - -5.87x -36.5x 49.9x 15.6x
FCF Yield - -17% -2.74% 2% 6.39%
Dividend per Share 3 - - - - -
Rate of return - - - - -
EPS 3 - - - - -
Distribution rate - - - - -
Net sales 1 - 6.144 22.3 23.7 24.9
EBITDA 1 - -0.5192 2.9 3.8 4.7
EBIT 1 - -1.3 -2.3 -0.8 0.8
Net income 1 -3.662 -2.153 -2.8 -1.3 0.1
Net Debt 1 - 6.87 14.4 13.8 12.3
Reference price 3 10.600 5.600 1.395 1.395 1.395
Nbr of stocks (in thousands) 2,109 3,649 8,485 - -
Announcement Date 5/9/23 28/6/24 - - -
1EUR in Million2CHF in Million3
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 1.17x8.97x - 14.07M
22.86x3.73x13.03x2.91% 219B
-131.28x18.31x101.52x-.--% 118B
13.6x1.5x7.89x3.52% 112B
13.53x2.46x9.28x6.07% 78.93B
19.6x5.17x12.71x2.9% 57.91B
22.36x1.83x11.42x1.31% 43.59B
13.38x1.93x8.18x5.83% 43.14B
21.06x1.6x10.17x0.89% 40.31B
17.12x2.18x10.46x5.05% 35.5B
Average 1.36x 3.99x 19.36x 3.16% 74.9B
Weighted average by Cap. -4.99x 5.27x 25.13x 2.94%

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. 81D Stock
  4. Valuation Swissnet AG