Company Valuation: Cibox Inter@ctive

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 22.3 10.85 7.263 3.527 6.819 2.729
Change - -51.36% -33.03% -51.44% 93.33% -59.98%
Enterprise Value (EV) 1 22.15 11.3 8.623 5.19 8.917 3.968
Change - -48.96% -23.72% -39.81% 71.81% -55.5%
P/E 34.7x -33.7x -2.96x -2.01x -3.67x -3.3x
PBR 4.07x 2.04x 1.61x 1.06x 2.58x 1.5x
PEG - 0x -0x 0x 0.4x 0.1x
Capitalization / Revenue 1.54x 0.68x 0.6x 0.74x 0.7x 0.19x
EV / Revenue 1.53x 0.7x 0.71x 1.09x 0.92x 0.27x
EV / EBITDA 34.8x 92.7x -5.71x -2.79x -4.84x -1.38x
EV / EBIT 45.8x -306x -5.1x -2.6x -4.15x -1.15x
EV / FCF -14.4x -13.8x -10.1x -6.97x -5.84x -0.78x
FCF Yield -6.96% -7.23% -9.87% -14.3% -17.1% -128%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.006 -0.003 -0.02 -0.01 -0.009 -0.004
Distribution rate - - - - - -
Net sales 1 14.51 16.04 12.13 4.759 9.739 14.65
EBITDA 1 0.637 0.122 -1.51 -1.857 -1.842 -2.875
EBIT 1 0.484 -0.037 -1.692 -1.995 -2.147 -3.464
Net income 1 0.744 -0.309 -2.047 -2.679 -2.395 -3.603
Net Debt 1 -0.152 0.459 1.36 1.663 2.098 1.239
Reference price 2 0.2080 0.1010 0.0592 0.0201 0.0330 0.0132
Nbr of stocks (in thousands) 1,07,206 1,07,380 1,22,690 1,75,472 2,06,629 2,06,713
Announcement Date 29/04/21 29/04/22 29/04/23 30/04/24 30/04/25 30/04/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.08Cr
18.47x2.02x11.1x1.58% 7.27TCr
21.2x1.45x11.14x1.75% 4.85TCr
14.63x0.65x4.72x3.95% 3.23TCr
11.55x0.55x4.79x4.06% 2.87TCr
8.26x0.49x6.27x1.83% 2.52TCr
14.38x2.6x8.93x4.24% 2.02TCr
19.86x0.87x10.48x3.33% 1.75TCr
29.23x1.16x12.24x0.63% 1.73TCr
10.36x0.49x4.76x3.07% 1.71TCr
Average 16.44x 1.14x 8.27x 2.72% 2.8TCr
Weighted average by Cap. 16.83x 1.30x 8.77x 2.5%

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. ALCBX Stock
  4. Valuation Cibox Inter@ctive