Company Valuation: Archos SA

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 0.1758 0.3899 6.618 11.64 15.5 - -
Change - 121.83% 1,597.48% 75.88% 33.17% - -
Enterprise Value (EV) 1 0.1758 0.3899 4.648 7.076 8.07 4.58 0.9102
Change - 121.83% 1,092.19% 52.23% 14.06% -43.25% -80.13%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue - 0.02x 0.21x 0.24x 0.17x 0.14x 0.13x
EV / Revenue - 0.02x 0.15x 0.15x 0.09x 0.04x 0.01x
EV / EBITDA - - 3.18x 5.68x 2.72x 1.04x 0.18x
EV / EBIT - - 4.46x 6.63x 3.31x 1.17x 0.19x
EV / FCF - - 5.51x 3.5x 2.81x 1.31x 0.25x
FCF Yield - - 18.1% 28.5% 35.6% 76.2% 403%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 - 19.78 31.37 47.91 93.37 113.8 118
EBITDA 1 - - 1.461 1.246 2.97 4.41 5.15
EBIT 1 - - 1.042 1.067 2.44 3.92 4.69
Net income 1 -1.51 -2.4 1.402 1.724 1.66 2.86 3.5
Net Debt 1 - - -1.97 -4.564 -7.43 -10.92 -14.59
Reference price 2 14.6000 0.5588 0.1140 0.2005 0.2670 0.2670 0.2670
Nbr of stocks (in thousands) 12 698 58,053 58,053 58,053 - -
Announcement Date 23/03/23 18/03/24 01/04/25 31/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.59x1.94x3.23x1.07% 1,23200Cr
28.27x5.63x21.47x0.32% 136.79Cr
11.51x0.36x8.76x4.24% 98Cr
19.19x3.97x14.69x - 79Cr
Average 16.14x 2.97x 12.04x 1.88% 30.87TCr
Weighted average by Cap. 5.63x 1.94x 3.26x 1.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA