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 15.5 - -
Change - 121.83% 1,597.48% 75.88% 33.17% - -
Enterprise Value (EV) 1 0.1758 0.3899 4.648 7.076 8.93 6.51 3.35
Change - 121.83% 1,092.19% 52.23% 26.21% -27.1% -48.54%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue - 0.02x 0.21x 0.24x 0.17x 0.16x 0.15x
EV / Revenue - 0.02x 0.15x 0.15x 0.1x 0.07x 0.03x
EV / EBITDA - - 3.18x 5.68x 2.88x 1.61x 0.67x
EV / EBIT - - 4.46x 6.63x 3.49x 1.83x 0.74x
EV / FCF - - 5.51x 3.5x 4.68x 2.76x 1.1x
FCF Yield - - 18.1% 28.5% 21.4% 36.3% 90.7%
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 0.2670 0.2670 0.2670
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 0.1x2.93x - 17.8M
5.34x1.8x3.07x0.65% 1,097B
25.31x4.9x18.82x0.39% 1.21B
17.79x0.37x9.05x3.36% 1.03B
14.01x3.18x11.77x - 544M
11.28x0.96x7.04x-.--% 179M
Average 14.74x 1.89x 8.78x 1.1% 183.36B
Weighted average by Cap. 5.37x 1.81x 3.10x 0.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA