Company Valuation: Weaccess Group

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1.792 2.401 2.15 2.168 0.5789 2.104
Change - 34% -10.45% 0.83% -73.3% 263.43%
Enterprise Value (EV) 1 1.665 2.389 2.228 2.451 0.4901 2.337
Change - 43.48% -6.74% 10.04% -80.01% 376.91%
P/E -11.4x -9.53x -11.5x -18.4x -2.86x -114x
PBR 2.21x 4.31x 4.15x 3.75x 0.44x 2.39x
PEG - -0.2x 0.4x 0.5x -1.65x 1.3x
Capitalization / Revenue 0.99x 1.89x 1.6x 1.78x 0.47x 1.61x
EV / Revenue 0.92x 1.88x 1.65x 2.02x 0.4x 1.79x
EV / EBITDA 15.7x -118x 66.1x 72.7x -15.2x 10.3x
EV / EBIT -7.95x -7.92x -11.1x -16.4x -2.82x -38.8x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1757 -0.2813 -0.2081 -0.1313 -0.1336 -0.0167
Distribution rate - - - - - -
Net sales 1 1.814 1.269 1.347 1.216 1.229 1.307
EBITDA 1 0.1059 -0.0203 0.0337 0.0337 -0.0323 0.2273
EBIT 1 -0.2095 -0.3018 -0.2015 -0.1498 -0.1739 -0.0602
Net income 1 -0.1574 -0.252 -0.1864 -0.1176 -0.1479 -0.0253
Net Debt 1 -0.1266 -0.0118 0.0779 0.2836 -0.0888 0.2333
Reference price 2 2.000 2.680 2.400 2.420 0.382 1.900
Nbr of stocks (in thousands) 896 896 896 896 1,515 1,107
Announcement Date 14/06/22 14/06/22 26/04/23 29/04/24 02/06/25 30/04/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 36.03L
1211.49x44.48x90.86x - 2,03200Cr
17.18x3.02x7.63x2.2% 20TCr
11.17x2.52x6.75x4.24% 18TCr
26.59x5.95x27.78x0.22% 18TCr
15.04x2.41x7.98x2.82% 7.3TCr
13.09x1.44x4.91x3.39% 3.81TCr
19.28x5.3x9.71x4.93% 3.11TCr
8.21x0.28x1.17x8.01% 2.19TCr
12.69x3.23x7.26x7.26% 1.98TCr
Average 148.30x 7.63x 18.23x 4.13% 27.81TCr
Weighted average by Cap. 890.18x 33.45x 69.68x 2.74%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. MLWEA Stock
  4. Valuation Weaccess Group