Company Valuation: EUROAPI

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,302 543.9 274.4 216.1 71.17 - -
Change - -58.23% -49.55% -21.22% -67.07% - -
Enterprise Value (EV) 1 1,348 734.9 270.5 167.7 126.4 176 205.3
Change - -45.5% -63.2% -37.98% -24.64% 39.24% 16.66%
P/E -86.6x -2.84x -2.09x -1.02x -0.57x -1.32x -4.74x
PBR 1.17x 0.59x 0.28x 0.27x 0.11x 0.11x 0.12x
PEG 7.8x -0x 0.1x -0x 0x 0x 0.1x
Capitalization / Revenue 1.33x 0.54x 0.3x 0.25x 0.1x 0.1x 0.09x
EV / Revenue 1.38x 0.73x 0.3x 0.2x 0.17x 0.24x 0.27x
EV / EBITDA 11.2x 7.89x 5.37x 2.53x 2.86x 3.3x 3.32x
EV / EBIT 28.5x 44x -10.2x -2.26x -1.98x -6.21x -29.7x
EV / FCF -11x -5.75x 18.2x 3.35x -0.75x -4.05x -7.52x
FCF Yield -9.09% -17.4% 5.51% 29.8% -133% -24.7% -13.3%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.16 -2.02 -1.38 -2.23 -1.31 -0.5624 -0.1572
Distribution rate - - - - - - -
Net sales 1 976.6 1,013 911.9 848.2 748.3 747.6 767.4
EBITDA 1 120 93.1 50.4 66.2 44.16 53.26 61.84
EBIT 1 47.3 16.7 -26.4 -74.3 -63.96 -28.33 -6.912
Net income 1 -15 -189.7 -130.6 -211.2 -124.5 -53.63 -14.84
Net Debt 1 46.3 191 -3.9 -48.4 55.24 104.8 134.2
Reference price 2 13.8500 5.7300 2.8800 2.2700 0.7450 0.7450 0.7450
Nbr of stocks (in thousands) 94,010 94,913 95,263 95,214 95,529 - -
Announcement Date 08/03/23 28/02/24 03/03/25 03/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-0.57x0.17x2.86x-.--% 8.09Cr
33.68x12.2x24.79x0.59% 1,05600Cr
30.25x6.73x18.83x1.97% 66TCr
33.7x7.87x16.27x2.61% 47TCr
19.34x4.71x11.68x2.82% 34TCr
20.6x5.35x13.29x2.98% 28TCr
21.11x4.38x12.46x2.02% 26TCr
26.41x6.87x12.24x2.41% 23TCr
-46.04x6.69x26.14x2.16% 19TCr
11.29x4.12x8.55x4.45% 17TCr
Average 14.98x 5.91x 14.71x 2.2% 36.43TCr
Weighted average by Cap. 24.21x 7.89x 18.18x 1.96%

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