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 14.66 - -
Change - 121.83% 1,597.48% 75.88% 25.94% - -
Enterprise Value (EV) 1 0.1758 0.3899 4.648 7.076 5.208 1.718 -1.932
Change - 121.83% 1,092.19% 52.23% -26.39% -67.01% -212.41%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue - 0.02x 0.21x 0.24x 0.16x 0.13x 0.12x
EV / Revenue - 0.02x 0.15x 0.15x 0.06x 0.02x -0.02x
EV / EBITDA - - 3.18x 5.68x 1.75x 0.39x -0.38x
EV / EBIT - - 4.46x 6.63x 2.13x 0.44x -0.41x
EV / FCF - - 5.51x 3.5x 1.81x 0.49x -0.53x
FCF Yield - - 18.1% 28.5% 55.3% 204% -189%
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 3.67 2.86 3.48
Net Debt 1 - - -1.97 -4.564 -9.45 -12.94 -16.59
Reference price 2 14.6000 0.5588 0.1140 0.2005 0.2525 0.2525 0.2525
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.($)
- 0.06x1.75x - 1.64Cr
38.69x10.28x29x0.31% 4,98100Cr
4.87x1.69x2.8x5.26% 1,10100Cr
21.87x0.97x11.61x-.--% 8.21TCr
17.07x0.7x10.75x2.66% 905.02Cr
6.03x0.62x1.89x1.13% 266.47Cr
-21.96x409.22x-30.48x - 190.77Cr
Average 11.10x 60.50x 3.90x 1.87% 88.25TCr
Weighted average by Cap. 32.38x 8.73x 24.04x 1.2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Archos SA

Historical PBR trend

Valuation ratios - PBR - Archos SA

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Archos SA

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Archos SA