E2OPEN PARENT HOLDINGS, INC. |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.865 USD | +2.42% |
|
+14.44% | +11.05% |
| 29/04 | E2open Fiscal Q4 Adjusted Earnings, Revenue Decline; Fiscal 2025 Revenue Outlook Issued | MT |
| 29/04 | Transcript : E2open Parent Holdings, Inc., Q4 2024 Earnings Call, Apr 29, 2024 |
Valuation
| Fiscal Period: February | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,732 | 2,706 | 1,874 | 1,294 | 1,456 | - | - |
| Enterprise Value (EV) 1 | 2,056 | 3,508 | 2,839 | 1,294 | 2,296 | 2,171 | 2,056 |
| P/E ratio | 13.8 x | -13.2 x | -2.88 x | -1.2 x | -16 x | -20.9 x | -44.3 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 5.61 x | 5.65 x | 2.87 x | 2.04 x | 2.27 x | 2.15 x | 2.04 x |
| EV / Revenue | 6.66 x | 7.32 x | 4.35 x | 2.04 x | 3.58 x | 3.2 x | 2.88 x |
| EV / EBITDA | 20.5 x | 21.6 x | 13.1 x | 5.88 x | 10.3 x | 9.14 x | 8.18 x |
| EV / FCF | - | - | 14,17,05,238 x | - | - | - | - |
| FCF Yield | - | - | 0% | - | - | - | - |
| Price to Book | 1.04 x | 0.95 x | 0.77 x | - | 1 x | 1.04 x | 1.05 x |
| Nbr of stocks (in thousands) | 1,87,044 | 3,01,360 | 3,02,276 | 3,05,999 | 3,06,526 | - | - |
| Reference price 2 | 9.260 | 8.980 | 6.200 | 4.230 | 4.750 | 4.750 | 4.750 |
| Announcement Date | 18/05/21 | 27/04/22 | 01/05/23 | 29/04/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: February | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 308.6 | 479.1 | 652.2 | 634.6 | 641.8 | 677.3 | 715.2 |
| EBITDA 1 | 100.4 | 162.5 | 217.1 | 220.3 | 223.3 | 237.4 | 251.5 |
| EBIT 1 | 75.2 | 19.9 | 185.2 | 184.4 | 177.3 | 197.6 | 226.9 |
| Operating Margin | 24.36% | 4.15% | 28.4% | 29.06% | 27.63% | 29.18% | 31.73% |
| Earnings before Tax (EBT) 1 | -54.61 | -220 | -970.6 | -1,267 | -139.5 | -133.1 | -95.66 |
| Net income 1 | -47.93 | -165.8 | -648.7 | -1,070 | -117.1 | -98.19 | -39.1 |
| Net margin | -15.53% | -34.6% | -99.46% | -168.63% | -18.24% | -14.5% | -5.47% |
| EPS 2 | 0.6700 | -0.6800 | -2.150 | -3.520 | -0.2974 | -0.2273 | -0.1073 |
| Free Cash Flow | - | - | 20.04 | - | - | - | - |
| FCF margin | - | - | 3.07% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | 9.23% | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 18/05/21 | 27/04/22 | 01/05/23 | 29/04/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: February | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 | 2026 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 147.4 | 150.6 | 160.4 | 160.7 | 164.9 | 166.3 | 160.1 | 158.5 | 157.5 | 158.4 | 155.2 | 157.2 | 160.8 | 164 | 162.6 |
| EBITDA 1 | 45.9 | 53.9 | 51.4 | 48.3 | 56.2 | 61.2 | 53.8 | 56.1 | 55.4 | 55.1 | 52.71 | 55.06 | 56.58 | 57.29 | 55.79 |
| EBIT 1 | -4.6 | 2.8 | -1.897 | 39.8 | 48.1 | 52.7 | 45.2 | 46.9 | 46.4 | 46 | 42.34 | 43.65 | 45.25 | 46.06 | 43.71 |
| Operating Margin | -3.12% | 1.86% | -1.18% | 24.77% | 29.17% | 31.7% | 28.23% | 29.59% | 29.46% | 29.03% | 27.28% | 27.78% | 28.14% | 28.09% | 26.88% |
| Earnings before Tax (EBT) 1 | -75.05 | 41.06 | -21.09 | -523.2 | -2.374 | -423.9 | -427.2 | -40.73 | -745.4 | -54.08 | -39.8 | -37.8 | -38.6 | -38.2 | -40.5 |
| Net income 1 | -59.22 | 56.22 | -11.36 | -368.7 | 4.805 | -273.5 | -325.4 | -34.87 | -667.6 | -42.2 | -30.2 | -29.23 | -28.8 | -28.89 | -26.04 |
| Net margin | -40.17% | 37.33% | -7.08% | -229.46% | 2.91% | -164.47% | -203.22% | -22% | -423.85% | -26.63% | -19.45% | -18.6% | -17.91% | -17.61% | -16.01% |
| EPS 2 | -0.1900 | 0.1900 | -0.0400 | -1.220 | 0.0200 | -0.9000 | -1.080 | -0.1200 | -2.200 | -0.1400 | -0.0836 | -0.0766 | -0.0718 | -0.0688 | -0.0821 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 12/01/22 | 27/04/22 | 11/07/22 | 11/10/22 | 09/01/23 | 01/05/23 | 10/07/23 | 10/10/23 | 09/01/24 | 29/04/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: February | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | 324 | 801 | 965 | - | 840 | 715 | 600 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.226 x | 4.932 x | 4.447 x | - | 3.762 x | 3.01 x | 2.388 x |
| Free Cash Flow | - | - | 20 | - | - | - | - |
| ROE (net income / shareholders' equity) | -4.17% | 3.14% | 2.98% | - | 4.95% | 5.8% | 7% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 8.900 | 9.420 | 8.050 | - | 4.750 | 4.570 | 4.520 |
| Cash Flow per Share 2 | - | 0.2100 | 0.2300 | - | 0.2900 | 0.3100 | - |
| Capex 1 | 15.5 | 31.8 | 48.1 | - | 30.5 | 36.7 | 37.6 |
| Capex / Sales | 5.01% | 6.63% | 7.37% | - | 4.75% | 5.42% | 5.26% |
| Announcement Date | 18/05/21 | 27/04/22 | 01/05/23 | 29/04/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
HOLD
Number of Analysts
6
Last Close Price
4.75
USD
Average target price
4.5
USD
Spread / Average Target
-5.26%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +11.05% | 1.46B | |
| +10.72% | 318B | |
| +22.64% | 213B | |
| +1.91% | 147B | |
| +11.09% | 56.34B | |
| +4.95% | 30.56B | |
| +4.60% | 29.48B | |
| +109.22% | 21.69B | |
| +25.13% | 20.19B | |
| +0.90% | 14.83B |
- Stock Market
- Equities
- ETWO Stock
- Financials E2open Parent Holdings, Inc.