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 16.89 - -
Change - 121.83% 1,597.48% 75.88% 45.14% - -
Enterprise Value (EV) 1 0.1758 0.3899 4.648 7.076 9.463 5.973 2.303
Change - 121.83% 1,092.19% 52.23% 33.75% -36.88% -61.44%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue - 0.02x 0.21x 0.24x 0.18x 0.15x 0.14x
EV / Revenue - 0.02x 0.15x 0.15x 0.1x 0.05x 0.02x
EV / EBITDA - - 3.18x 5.68x 3.19x 1.35x 0.45x
EV / EBIT - - 4.46x 6.63x 3.88x 1.52x 0.49x
EV / FCF - - 5.51x 3.5x 3.3x 1.71x 0.63x
FCF Yield - - 18.1% 28.5% 30.3% 58.4% 159%
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 0.2910 0.2910 0.2910
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.($)
- 0.1x3.19x - 1.95Cr
5.23x1.82x3.02x1.13% 1,14700Cr
28.06x5.58x21.33x0.32% 135.18Cr
18.47x0.38x9.25x3.24% 111.07Cr
18.93x3.93x14.54x - 76Cr
11.48x0.98x7.28x-.--% 18Cr
Average 16.43x 2.13x 9.77x 1.17% 19.17TCr
Weighted average by Cap. 5.28x 1.82x 3.06x 1.14%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA