Company Valuation: StreamWIDE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 102.2 48.62 58.39 84.38 193.2 168.3 - -
Change - -52.44% 20.1% 44.51% 128.95% -12.87% - -
Enterprise Value (EV) 1 97.78 43.1 51.94 77.51 184.3 160.3 169.7 174.6
Change - -55.92% 20.53% 49.22% 137.7% -12.99% 5.86% 2.89%
P/E 24.4x 14.2x 14x 17.9x 31x -19x -14.6x -55.5x
PBR - - - - - - - -
PEG - -0.9x 0.5x 1x 0.9x 0x -0.5x 0.8x
Capitalization / Revenue 6.11x 2.76x 2.99x 4.02x 7.35x 18.7x 17.7x 6.96x
EV / Revenue 5.85x 2.45x 2.66x 3.69x 7.01x 17.8x 17.9x 7.22x
EV / EBITDA - 4.43x 4.54x 6.66x 11.7x -178x -77.1x 18.4x
EV / EBIT 19.9x 9.83x 9.23x 14.2x 23.6x -15.4x -12.4x -43.7x
EV / FCF 107x 19.3x 6.44x 41.1x 35.3x -11.6x -20x 25.3x
FCF Yield 0.93% 5.18% 15.5% 2.44% 2.83% -8.61% -5.01% 3.95%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.39 1.16 1.49 1.75 2.35 -3.27 -4.27 -1.12
Distribution rate - - - - - - - -
Net sales 1 16.72 17.61 19.5 21 26.29 9 9.5 24.2
EBITDA 1 - 9.723 11.44 11.65 15.74 -0.9 -2.2 9.5
EBIT 1 4.91 4.382 5.626 5.452 7.805 -10.4 -13.7 -4
Net income 1 4.097 3.399 4.174 4.492 6.26 -8.3 -10.9 -2.8
Net Debt 1 -4.457 -5.52 -6.443 -6.861 -8.929 -8 1.4 6.3
Reference price 2 33.90 16.50 20.90 31.40 72.80 62.20 62.20 62.20
Nbr of stocks (in thousands) 3,016 2,946 2,794 2,687 2,654 2,706 - -
Announcement Date 21/03/22 20/03/23 18/03/24 17/03/25 24/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-19.02x17.81x-178.12x - 19Cr
26.62x9.92x16.06x0.74% 3,94000Cr
95.82x43.76x70.53x-.--% 39TCr
17.4x5.28x9.17x1.77% 36TCr
29.16x5.96x18.52x1.28% 27TCr
203.65x17.65x51.68x-.--% 26TCr
1789.01x36.18x118.37x-.--% 22TCr
24.07x15.46x18.42x-.--% 13TCr
71.34x6.52x17.07x-.--% 11TCr
13.12x3.49x7.29x-.--% 9.31TCr
Average 225.12x 16.20x 14.90x 0.42% 57.68TCr
Weighted average by Cap. 107.22x 13.02x 24.85x 0.68%

Y-o-Y evolution of P/E

Valuation ratios - P/E - StreamWIDE

Historical PBR trend

Valuation ratios - PBR - StreamWIDE

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - StreamWIDE

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - StreamWIDE