NET-DIGITAL AG |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.5 EUR | 0.00% |
|
-4.58% | -46.12% |
| 22/03 | Net-Digital AG announced that it expects to receive ?1.500996 million in funding | CI |
| 2022 | Net-Digital AG Provides Sales Guidance for the Year 2022 | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | - | 3.575 | 3.575 | - |
| Enterprise Value (EV) 1 | - | 3.575 | 3.575 | 3.575 |
| P/E ratio | - | - | - | - |
| Yield | - | - | - | - |
| Capitalization / Revenue | - | 0.35 x | 0.29 x | 0.25 x |
| EV / Revenue | - | 0.35 x | 0.29 x | 0.25 x |
| EV / EBITDA | - | 14.3 x | 3.08 x | 1.81 x |
| EV / FCF | - | 6.88 x | 16.3 x | 5.42 x |
| FCF Yield | - | 14.5% | 6.15% | 18.5% |
| Price to Book | - | - | - | - |
| Nbr of stocks (in thousands) | - | 1,430 | 1,430 | - |
| Reference price 2 | 4.640 | 2.500 | 2.500 | 2.500 |
| Announcement Date | 28/06/23 | - | - | - |
1EUR in Million2
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | 10.7 | 10.25 | 12.26 | 14.07 |
| EBITDA 1 | - | 0.25 | 1.16 | 1.98 |
| EBIT 1 | - | -0.74 | 0.05 | 0.74 |
| Operating Margin | - | -7.22% | 0.41% | 5.26% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | -0.3974 | - | - | - |
| Net margin | -3.71% | - | - | - |
| EPS | - | - | - | - |
| Free Cash Flow 1 | - | 0.52 | 0.22 | 0.66 |
| FCF margin | - | 5.07% | 1.79% | 4.69% |
| FCF Conversion (EBITDA) | - | 208% | 18.97% | 33.33% |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 28/06/23 | - | - | - |
1EUR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 1 | - | 0.52 | 0.22 | 0.66 |
| ROE (net income / shareholders' equity) | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets | - | - | - | - |
| Book Value Per Share | - | - | - | - |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | 0.76 | 0.96 | 1.1 |
| Capex / Sales | - | 7.41% | 7.83% | 7.82% |
| Announcement Date | 28/06/23 | - | - | - |
1EUR in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
2.5
EUR
Average target price
14.45
EUR
Spread / Average Target
+478.00%
Chiffre d''affaires - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -46.12% | 3.85M | |
| +10.29% | 3,082B | |
| +8.12% | 84.92B | |
| +5.55% | 78.23B | |
| -13.73% | 54.06B | |
| -24.43% | 46.79B | |
| +19.98% | 45.87B | |
| +21.26% | 42.65B | |
| +60.27% | 37.28B | |
| -9.36% | 24.89B |
- Stock Market
- Equities
- VRL Stock
- Financials Net-Digital AG