Company Valuation: Ebusco Holding N.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 1,591 777.5 306.9 74.66 82.13 63.56
Change - -51.13% -60.53% -75.67% 10.01% -22.61%
Enterprise Value (EV) 1 1,384 682.8 327.6 119.6 82.13 201
Change - -50.66% -52.02% -63.5% -31.32% 144.7%
P/E ratio -48.1x -24.4x -2.38x -0.11x -0.66x 0.31x
PBR 5.23x 2.84x 1.58x 0.77x - 0.04x
PEG - 6.83x -0x -0.01x 0x -0x
Capitalization / Revenue 65.6x 6.97x 3x 7x 1.07x 0.16x
EV / Revenue 57x 6.12x 3.2x 11.2x 1.07x 0.51x
EV / EBITDA -67.4x -19.6x -3.42x -0.9x -1.46x 6.35x
EV / EBIT -53.5x -16.9x -3.15x -0.61x -1.27x 9.75x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -2.8 -2.7 -10.05 -10.79 -0.61 0.95
Distribution rate - - - - - -
Net sales 1 24.26 111.6 102.4 10.66 76.6 392.5
EBITDA 1 -20.55 -34.81 -95.7 -132.6 -56.43 31.64
EBIT 1 -25.87 -40.44 -103.9 -196.4 -64.58 20.61
Net income 1 -26.39 -31.72 -119.2 -200.6 -70.98 12.06
Net Debt 1 -207.2 -94.73 20.77 44.92 - 137.4
Reference price 2 134.7500 65.8500 23.9600 1.1404 0.4036 0.2930
Nbr of stocks (in thousands) 11,808 11,808 12,808 65,471 2,03,501 2,16,924
Announcement Date 12/04/22 29/03/23 26/03/24 30/04/25 30/04/26 -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
0.31x0.51x6.35x-.--% 7.45Cr
8.15x0.9x6.94x3.76% 1.9TCr
12.94x1.56x9.46x6.98% 1.17TCr
14.78x - - -.--% 219.41Cr
Average 9.05x 0.99x 7.58x 2.68% 823.84Cr
Weighted average by Cap. 10.27x 1.15x 7.90x 4.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. EBUS Stock
  4. Valuation Ebusco Holding N.V.