|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.970 EUR | +0.68% |
|
+0.68% | +4.21% |
| 26/06 | French and Benelux stocks-Factors to watch | RE |
| 01/05 | Marie Brizard Wine and Spirits Q1 revenues EUR 38.7 mln, down 9.6% | RE |
Company Valuation: Marie Brizard Wine & Spirits
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 146.5 | 249.5 | 302 | 436.3 | 318.8 | 330 | - | - |
| Change | - | 70.29% | 21.07% | 44.48% | -26.94% | 3.51% | - | - |
| Enterprise Value (EV) 1 | 98.29 | 208.5 | 263.7 | 387.9 | 273.5 | 273.7 | 264.8 | 255.4 |
| Change | - | 112.14% | 26.46% | 47.12% | -29.49% | 0.05% | -3.25% | -3.55% |
| P/E | 26.2x | -279x | 33.8x | 43.3x | 35.6x | 36.9x | 32.8x | 32.8x |
| PBR | 0.8x | 1.28x | 1.49x | 2.04x | 1.44x | - | - | - |
| PEG | - | 2x | -0x | 3.5x | -3.2x | ∞x | 2.6x | - |
| Capitalization / Revenue | 0.88x | 1.38x | 1.56x | 2.32x | 1.85x | 1.91x | 1.85x | 1.81x |
| EV / Revenue | 0.59x | 1.15x | 1.36x | 2.06x | 1.59x | 1.58x | 1.49x | 1.4x |
| EV / EBITDA | 10.2x | 17.7x | 19.8x | 25.5x | 20.1x | 19.7x | 17.9x | 16.5x |
| EV / EBIT | 17.3x | 29.5x | 32.4x | 43.6x | 35.2x | 33.8x | 30.1x | 27.5x |
| EV / FCF | -8.11x | -20x | -77.8x | 41.8x | -105x | 25.1x | 29.7x | 27.2x |
| FCF Yield | -12.3% | -4.99% | -1.29% | 2.39% | -0.95% | 3.98% | 3.36% | 3.68% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.05 | -0.008 | 0.08 | 0.09 | 0.08 | 0.08 | 0.09 | 0.09 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 166.7 | 181.3 | 194.2 | 188.4 | 172 | 173 | 178 | 182 |
| EBITDA 1 | 9.6 | 11.8 | 13.3 | 15.2 | 13.6 | 13.9 | 14.8 | 15.5 |
| EBIT 1 | 5.692 | 7.071 | 8.134 | 8.891 | 7.774 | 8.1 | 8.8 | 9.3 |
| Net income 1 | 5.564 | -0.945 | 8.751 | 9.645 | 9.143 | 9 | 9.7 | 10.2 |
| Net Debt 1 | -48.19 | -40.93 | -38.32 | -48.4 | -45.26 | -56.3 | -65.2 | -74.6 |
| Reference price 2 | 1.310 | 2.230 | 2.700 | 3.900 | 2.850 | 2.950 | 2.950 | 2.950 |
| Nbr of stocks (in thousands) | 1,11,822 | 1,11,863 | 1,11,856 | 1,11,884 | 1,11,857 | 1,11,854 | - | - |
| Announcement Date | 14/04/22 | 13/04/23 | 17/04/24 | 17/04/25 | 16/04/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.88x | 1.58x | 19.69x | - | 38Cr | |
| 13.71x | 3.43x | 10.58x | 2.53% | 4.71TCr | |
| 11.84x | 2.82x | 9.37x | 7.11% | 1.89TCr | |
| 15.54x | 3.57x | 12.12x | 3.6% | 1.22TCr | |
| 11.01x | 1.37x | 8.35x | 5.27% | 875.68Cr | |
| 70.43x | 7.99x | 44.85x | 0.22% | 573.94Cr | |
| 40.14x | 4.65x | 25.04x | 0.67% | 393.75Cr | |
| 26.43x | 3.19x | 14.16x | 2.04% | 271.84Cr | |
| 53.58x | 4.1x | 28.62x | 0.87% | 181.68Cr | |
| Average | 31.06x | 3.63x | 19.20x | 2.79% | 1.13TCr | |
| Weighted average by Cap. | 18.73x | 3.46x | 13.30x | 3.51% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MBWS Stock
- Valuation Marie Brizard Wine & Spirits
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition