Company Valuation: Fountaine Pajot

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 195 168.3 195.5 166.8 170.3 146.1 - -
Change - -13.72% 16.18% -14.66% 2.07% -14.19% - -
Enterprise Value (EV) 1 125.8 168.3 77.4 62.28 83.65 56.12 36.52 11.12
Change - 33.81% -54.01% -19.53% 34.31% -32.91% -34.92% -69.55%
P/E 16.8x - 17.3x 5.05x 5.77x 11.8x 6.85x 5.6x
PBR 3.33x - - - 1.28x 1.09x 0.95x 0.83x
PEG - - - 0x -0.5x -0.2x 0.1x 0.3x
Capitalization / Revenue 0.96x 0.77x 0.71x 0.47x 0.53x 0.53x 0.49x 0.47x
EV / Revenue 0.62x 0.77x 0.28x 0.18x 0.26x 0.2x 0.12x 0.04x
EV / EBITDA 3.86x - 1.7x 0.94x 1.64x 2x 0.97x 0.26x
EV / EBIT 5.34x 6.5x 2.3x 1.22x 2.43x 3.72x 1.47x 0.37x
EV / FCF 2.45x - 4.05x 5.6x 7.15x 8.38x 1.7x 0.39x
FCF Yield 40.8% - 24.7% 17.9% 14% 11.9% 58.9% 258%
Dividend per Share 2 1.85 - - - - 1.15 1.98 2.42
Rate of return 1.58% - - - - 1.27% 2.19% 2.68%
EPS 2 6.96 - 6.86 20.1 17.96 7.67 13.2 16.15
Distribution rate 26.6% - - - - 15% 15% 15%
Net sales 1 202.3 219.9 276.8 351.3 323.2 275 298 310
EBITDA 1 32.62 - 45.46 66.02 51 28.1 37.8 42.9
EBIT 1 23.53 25.88 33.6 50.96 34.46 15.1 24.8 29.9
Net income 1 10.93 15.83 11.1 33.45 29.93 12.8 22 26.9
Net Debt 1 -69.28 - -118.1 -104.6 -86.63 -90 -109.6 -135
Reference price 2 117.00 102.00 118.50 101.50 103.60 90.40 90.40 90.40
Nbr of stocks (in thousands) 1,667 1,650 1,650 1,644 1,644 1,616 - -
Announcement Date 22/12/21 21/12/22 21/12/23 17/12/24 22/12/25 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.79x0.2x2x1.27% 17Cr
12.54x1.24x6.95x2.77% 154.82Cr
11.69x0.66x4.21x3.47% 116.45Cr
25.78x - - - 60Cr
21.2x0.26x2.65x3.06% 57Cr
86.73x0.62x7.51x-.--% 55Cr
26.47x3.15x12.79x - 13Cr
16.31x0.48x7.12x - 6.65Cr
3.73x0.42x2.96x10.72% 6.43Cr
Average 24.03x 0.88x 5.77x 3.55% 53.92Cr
Weighted average by Cap. 23.65x 0.86x 5.62x 2.7%

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. Stocks
  3. ALFPC Stock
  4. Valuation Fountaine Pajot