Company Valuation: Archos SA

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 0.1758 0.3899 6.618 11.64 16.66 - -
Change - 121.83% 1,597.48% 75.88% 43.14% - -
Enterprise Value (EV) 1 0.1758 0.3899 4.648 7.076 10.09 7.671 4.511
Change - 121.83% 1,092.19% 52.23% 42.62% -23.98% -41.19%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue - 0.02x 0.21x 0.24x 0.18x 0.17x 0.16x
EV / Revenue - 0.02x 0.15x 0.15x 0.11x 0.08x 0.04x
EV / EBITDA - - 3.18x 5.68x 3.26x 1.9x 0.9x
EV / EBIT - - 4.46x 6.63x 3.94x 2.16x 0.99x
EV / FCF - - 5.51x 3.5x 5.28x 3.25x 1.48x
FCF Yield - - 18.1% 28.5% 18.9% 30.8% 67.4%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 - 19.78 31.37 47.91 92.07 97.33 101.4
EBITDA 1 - - 1.461 1.246 3.1 4.04 5
EBIT 1 - - 1.042 1.067 2.56 3.55 4.54
Net income 1 -1.51 -2.4 1.402 1.724 1.75 2.57 3.38
Net Debt 1 - - -1.97 -4.564 -6.57 -8.99 -12.15
Reference price 2 14.6000 0.5588 0.1140 0.2005 0.2870 0.2870 0.2870
Nbr of stocks (in thousands) 12 698 58,053 58,053 58,053 - -
Announcement Date 3/23/23 A 3/18/24 A 4/1/25 A 3/31/26 A - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.4x1.87x3.11x0.66% 1,161B
27.96x5.56x21.26x0.32% 1.35B
16.67x0.36x8.72x3.59% 988M
13.29x3.07x11.36x - 527M
11.38x0.97x7.1x-.--% 184M
Average 14.94x 2.37x 10.31x 1.14% 232.88B
Weighted average by Cap. 5.44x 1.87x 3.14x 0.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA