Valuation Redelfi S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 09:15:00 15/05/2026 pm IST			5-day change	1st Jan Change
11.60 ^EUR	0.00%		+1.75%	-7.79%

23/04	Floriana Vitale offloads over 6,700 Redelfi shares	AN
23/04	Redelfi Chairman acquires 7,000 shares	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	8.44	68.37	44.31	139.6	128.7	-	-
Change	-	710.01%	-35.19%	215.04%	-7.79%	-	-
Enterprise Value (EV) ¹	8.839	73.16	63.76	154.8	133.1	128.6	111
Change	-	727.76%	-12.85%	142.75%	-13.98%	-3.43%	-13.69%
P/E ratio	-	-	-	-	17.9x	13.3x	13.3x
PBR	-	5.96x	-	-	3.52x	2.69x	2.35x
PEG	-	-	-	-	-	0.4x	27.52x
Capitalization / Revenue	2.13x	6.36x	2.3x	5.16x	3.57x	3.25x	2.75x
EV / Revenue	2.23x	6.81x	3.31x	5.72x	3.69x	3.25x	2.37x
EV / EBITDA	5.25x	14.5x	6.79x	9.81x	5.48x	4.65x	3.31x
EV / EBIT	7.77x	16x	8.21x	10.9x	5.7x	4.98x	3.51x
EV / FCF	-2.34x	-35x	-2.36x	-16.9x	-11.6x	4.33x	3.22x
FCF Yield	-42.8%	-2.86%	-42.3%	-5.91%	-8.59%	23.1%	31%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	-	-	-	0.649	0.869	0.8732
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	3.964	10.74	19.24	27.07	36.06	39.59	46.87
EBITDA ¹	1.684	5.054	9.392	15.78	24.31	27.65	33.56
EBIT ¹	1.138	4.567	7.768	14.15	23.34	25.8	31.64
Net income ¹	0.263	2.242	2.9	7.53	13.14	13.81	12.99
Net Debt ¹	0.3986	4.798	19.46	15.2	4.437	-0.1313	-17.74
Reference price ²	1.00	8.08	4.74	12.58	11.60	11.60	11.60
Nbr of stocks (in thousands)	8,440	8,461	9,337	11,095	11,095	-	-
Announcement Date	16/03/23	09/04/24	11/04/25	14/04/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REDELFI S.P.A.	17.87x	3.69x	5.48x	-	15Cr
OCEANPACT SERVIÇOS MARÍTIMOS S.A.	19.23x	1.54x	3.77x	-.--%	39Cr
NJS CO., LTD.	19.7x	-	-	2.17%	30Cr
Average	18.93x	2.62x	4.62x	1.08%	28.17Cr
Weighted average by Cap.	19.16x	2.13x	4.24x	0.95%