Company Valuation: ATON

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 23.47 52.01 30.53 16.92 7.795 7.921
Change - 121.61% -41.3% -44.59% -53.93% 1.62%
Enterprise Value (EV) 1 23.48 52.08 29.96 18.56 11.04 12.49
Change - 121.81% -42.48% -38.06% -40.53% 13.18%
P/E Ratio -31.9x -159x -495x - -0.45x -4.95x
PBR 4.49x 10.6x 3.62x - -1.82x 10x
PEG - 2.9x 6.1x - - 0.1x
Capitalization / Revenue 99.9x -541,810x - 10,851x 20.4x 12.9x
EV / Revenue 99.9x -542,523x - 11,903x 28.9x 20.3x
EV / EBITDA -17.8x -170x -258x -31.9x -15.7x -10.6x
EV / EBIT -17.3x -164x -243x -31.4x -14.7x -9.06x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.003146 -0.001397 -0.000264 - -0.0492 -0.002
Distribution rate - - - - - -
Net sales 1 0.2349 -0.000096 - 0.001559 0.3822 0.614
EBITDA 1 -1.321 -0.3069 -0.1162 -0.582 -0.7049 -1.176
EBIT 1 -1.361 -0.3171 -0.1233 -0.5901 -0.7532 -1.378
Net income 1 -0.7355 -0.3267 -0.0692 -0.5636 -18.85 -1.101
Net Debt 1 0.009753 0.0685 -0.5702 1.64 3.241 4.569
Reference price 2 0.1004 0.2225 0.1306 0.0618 0.0222 0.0099
Nbr of stocks (in thousands) 233,770 233,770 233,770 273,744 351,107 800,068
Announcement Date 4/30/20 A 5/25/21 A 4/29/22 A 3/31/23 A 6/3/24 A 4/29/25 A
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.26M
23.82x4.35x16.76x0.39% 177B
45.35x11.88x26.62x-.--% 146B
28.52x5.36x16.73x0.79% 128B
17.27x3.56x11.48x-.--% 70.11B
30.58x6.8x21.63x-.--% 49.38B
18.12x2.09x10.7x2.89% 44.23B
25.17x5.02x17.29x0.79% 36.59B
43.6x6.13x18.88x-.--% 35.32B
14.39x1.62x9.04x0.24% 29.35B
Average 27.42x 5.20x 16.57x 0.57% 71.59B
Weighted average by Cap. 29.19x 6.03x 18.03x 0.47%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!