Valuation Budget Telecom CINNOBER BOAT
Stocks
0W8Y
FR0004172450
Integrated Telecommunications Services
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 21/10/25 | MINT Société anonyme Reports Earnings Results for the Half Year Ended June 30, 2025 | CI |
| 15/09/25 | EchoStar Corporation : From Pay-TV Decline to 5G Growth |  |
Company Valuation: Budget Telecom
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 55.67 | 28.96 | 17.27 | 21.12 | 20.44 | 30.4 | 30.4 | - |
| Change | - | -47.98% | -40.35% | 22.29% | -3.22% | 48.69% | 0% | - |
| Enterprise Value (EV) 1 | 33.64 | 13.44 | 17.27 | -16.38 | -8.549 | 0.2566 | 30.4 | 30.4 |
| Change | - | -60.04% | 28.49% | -194.84% | 47.81% | 103% | 11,746.32% | 0% |
| P/E | 28.1x | -12.6x | 4.37x | 1.28x | 48x | 6.22x | 18.9x | 13.1x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | -0x | 0x | -0.5x | 0x | -0.3x | 0.3x |
| Capitalization / Revenue | 0.87x | 0.27x | 0.11x | 0.24x | 0.28x | 0.36x | 0.32x | 0.3x |
| EV / Revenue | 0.52x | 0.13x | 0.11x | -0.19x | -0.12x | 0x | 0.32x | 0.3x |
| EV / EBITDA | 11.6x | -12.2x | 2.26x | -0.81x | -1.54x | 0.05x | - | - |
| EV / EBIT | 13.5x | -6.72x | 2.63x | -0.86x | -2.02x | 0.1x | 26.4x | 14.7x |
| EV / FCF | - | - | - | - | - | 0.15x | 17.5x | 13.5x |
| FCF Yield | - | - | - | - | - | 655% | 5.72% | 7.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.35 | -0.39 | 0.67 | 2.8 | 0.0715 | 0.82 | 0.27 | 0.39 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 64.2 | 107 | 157 | 86.87 | 72.22 | 84.87 | 95.64 | 100.2 |
| EBITDA 1 | 2.9 | -1.1 | 7.654 | 20.2 | 5.556 | 5.05 | - | - |
| EBIT 1 | 2.5 | -2 | 6.569 | 19.1 | 4.227 | 2.53 | 1.15 | 2.07 |
| Net income 1 | 2 | -2.3 | 3.96 | 16.53 | 0.426 | 4.87 | 1.6 | 2.34 |
| Net Debt 1 | -22.03 | -15.51 | - | -37.5 | -28.99 | -30.14 | - | - |
| Reference price 2 | 9.820 | 4.930 | 2.930 | 3.580 | 3.430 | 5.100 | 5.100 | 5.100 |
| Nbr of stocks (in thousands) | 5,669 | 5,873 | 5,895 | 5,900 | 5,960 | 5,960 | 5,960 | - |
| Announcement Date | 4/22/21 A | 4/29/22 A | 4/18/23 A | 4/23/24 A | 4/22/25 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.23x | 2x | 6.53x | 4.15% | 5.48B | |
| 19.2x | 5.89x | 12.22x | 4.81% | 775M | |
| 16.01x | 2.16x | 13.29x | 6.38% | 753M | |
| Average | 18.48x | 3.35x | 10.68x | 5.12% | 2.34B | |
| Weighted average by Cap. | 19.66x | 2.45x | 7.89x | 4.47% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ALMIN Stock
- 0W8Y Stock
- Valuation Budget Telecom
Select your edition
All financial news and data tailored to specific country editions
