Company Valuation: Dolfines

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 5.493 28.19 6.509 0.8754 0.9243 0.8879
Change - 413.13% -76.91% -86.55% 5.59% -3.94%
Enterprise Value (EV) 1 6.555 27.53 8.642 1.776 3.174 1.56
Change - 319.9% -68.61% -79.45% 78.72% -50.85%
P/E - - - -0.46x -0.06x 5.33x
PBR - - - 0.54x 1.79x 0.88x
PEG - - - - 0x -0x
Capitalization / Revenue 0.86x 11x 1.45x 0.17x 0.25x 0.17x
EV / Revenue 1.03x 10.7x 1.92x 0.34x 0.85x 0.29x
EV / EBITDA -5.74x -14.9x -5.91x -1.28x -2.62x 15x
EV / EBIT -4.66x -14.3x -5.82x -1.25x -2.55x 20.8x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - - - -76.92 -43.36 0.2814
Distribution rate - - - - - -
Net sales 1 6.356 2.567 4.49 5.294 3.712 5.361
EBITDA 1 -1.142 -1.847 -1.462 -1.391 -1.213 0.1038
EBIT 1 -1.406 -1.928 -1.486 -1.42 -1.244 0.0749
Net income 1 -2.662 -2.259 -1.556 -4.078 -25.66 0.6762
Net Debt 1 1.062 -0.6618 2.133 0.9004 2.249 0.672
Reference price 2 2,140.000 7,600.000 1,700.000 35.000 2.500 1.500
Nbr of stocks (in thousands) 2.57 3.71 3.83 25 370 592
Announcement Date 27/05/20 27/04/21 30/04/22 27/04/23 30/04/24 28/04/25
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 31.58L
59.86x2.73x26.04x0.06% 10TCr
13.3x1.12x6.14x4.4% 7.75TCr
36.61x4.62x25.07x0.18% 6.23TCr
27.2x2.08x20.43x1.11% 5.84TCr
57.22x4.54x28.74x1.57% 4.63TCr
30.8x0.76x12.56x2.01% 3.86TCr
25.53x1.75x16.13x0.18% 3.69TCr
25.57x0.52x8.28x2.31% 3.51TCr
4.48x0.3x5.98x6.28% 2.7TCr
Average 31.17x 2.05x 16.60x 2.01% 4.85TCr
Weighted average by Cap. 34.77x 2.28x 18.09x 1.71%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA