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.($)
- - - - 29L
-218.52x37.44x85.7x - 1,51600Cr
16.54x2.92x7.4x2.29% 19TCr
32.56x6.29x28.49x0.2% 19TCr
10.29x2.41x6.46x4.6% 17TCr
14.85x2.37x7.89x2.88% 6.8TCr
14.21x1.37x4.68x3.6% 3.52TCr
21.27x5.69x10.42x4.42% 3.32TCr
9.16x0.33x1.35x7.39% 2.58TCr
12.61x3.12x6.99x7.44% 1.87TCr
Average -9.67x 6.88x 17.71x 4.1% 22.47TCr
Weighted average by Cap. -141.29x 26.43x 61.90x 2.79%

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