Company Valuation: Capital B

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2025 2026 2027 2028
Market Cap 1 73.32 14.5 170.8 174.7 - -
Change - -80.22% - 2.32% - -
Enterprise Value (EV) 74.2 19.38 170.8 174.7 174.7 174.7
Change - -73.88% - 2.32% 0% 0%
P/E -142x -3.25x -2.75x -27.7x -44.7x -64.6x
PBR - - - - - -
PEG - -0x - 0.3x 1.2x 2.1x
Capitalization / Revenue 4.64x 0.49x - 15.6x 14.8x 14.1x
EV / Revenue 0x 0x - 15.6x 14.8x 14.1x
EV / EBITDA - - - - - -
EV / EBIT -0x -0x - -19.2x -23.9x -28.6x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1039 -0.87 -2.74 -0.21 -0.13 -0.09
Distribution rate - - - - - -
Net sales 1 15.82 29.58 - 11.2 11.8 12.4
EBITDA -0.956 -6.908 - - - -
EBIT 1 -1.324 -9.577 - -9.1 -7.3 -6.1
Net income 1 -0.497 -5.021 -62.18 -7.4 -5.6 -4.3
Net Debt 0.88 4.88 - - - -
Reference price 2 14.780 2.830 7.530 5.814 5.814 5.814
Nbr of stocks (in thousands) 4,961 5,125 22,680 30,056 - -
Announcement Date 20/05/22 23/05/23 30/04/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-27.69x - - - 20Cr
25.79x4.14x14.42x2.62% 24TCr
21.93x4.63x11.36x0.76% 19TCr
17.63x2x10.31x2.68% 15TCr
-121.61x16.7x91.84x-.--% 11TCr
-484.24x34.35x141.12x-.--% 10TCr
16.32x2.94x11.35x4.93% 9.54TCr
23.17x6x14.73x2.43% 6.97TCr
15.55x2.26x9.62x4.96% 5.05TCr
20.45x1.56x9.85x0.9% 4.09TCr
Average -49.27x 8.29x 34.95x 2.14% 10.49TCr
Weighted average by Cap. -41.57x 7.91x 32.63x 2.02%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Capital B

Historical PBR trend

Valuation ratios - PBR - Capital B

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Capital B

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Capital B