Company Valuation: Atome Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 46 37.49 28.82 36.92 36.92 -
Change - -18.5% -23.15% 28.12% 0% -
Enterprise Value (EV) 1 42.55 37.75 29.46 37.18 19.26 17.48
Change - -11.28% -21.97% 26.21% -48.2% -9.21%
P/E -7.6x -5.27x -3.69x -6.18x -11.7x -22.8x
PBR 8.09x - - - - -
PEG - -1.07x 0.43x 0.1x 0.2x 0.5x
Capitalization / Revenue - - - - 36.9x 13.2x
EV / Revenue - - - - 19.3x 6.24x
EV / EBITDA -7.63x -5.46x -4.26x -8.88x -6.51x -9.8x
EV / EBIT -7.6x -5.43x -4.24x -12.4x -5.66x -9.72x
EV / FCF - - - - -1,075,806x -1,376,701x
FCF Yield - - - - -0% -0%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.168 -0.1763 -0.1613 -0.0623 -0.0328 -0.0168
Distribution rate - - - - - -
Net sales 1 - - - - 1 2.804
EBITDA 1 -5.574 -6.918 -6.917 -4.186 -2.957 -1.784
EBIT 1 -5.598 -6.953 -6.946 -3 -3.4 -1.798
Net income 1 -5.479 -6.822 -7.266 -4.274 -2.932 -1.686
Net Debt 1 -3.452 0.26 0.643 0.2605 -17.66 -19.43
Reference price 2 1.2772 0.9298 0.5947 0.3848 0.3848 0.3848
Nbr of stocks (in thousands) 36,021 40,323 48,457 95,948 95,948 -
Announcement Date 6/27/23 A 6/27/24 A 6/26/25 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.94x3.69x6.49x3.47% 21.07B
9.17x2.64x5.62x1.56% 20.9B
16.75x4.03x10.41x5.56% 15.95B
8.61x0.91x4.57x6.07% 13.05B
-15.61x1.11x8.54x3.35% 8.33B
11.33x1.98x5.36x4.84% 6.28B
11.49x4.13x7.88x0.89% 5.89B
26.42x1.53x15.4x0.58% 6.07B
Average 10.01x 2.50x 8.03x 3.29% 12.19B
Weighted average by Cap. 10.17x 2.71x 7.43x 3.49%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!