Valuation Budget Telecom Cinnober Boat
Stocks
0W8Y
FR0004172450
Integrated Telecommunications Services
|
Delayed
Cinnober Boat
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 09-14 | Mint steps up its B2B diversification with the signing of two cornerstone contracts |  |
| 21/10/25 | MINT Société anonyme Reports Earnings Results for the Half Year Ended June 30, 2025 | CI |
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 | 27.77 | 27.77 | - |
| Change | - | -47.98% | -40.35% | 22.29% | -3.22% | 35.86% | 0% | - |
| Enterprise Value (EV) 1 | 33.64 | 13.44 | 17.27 | -16.38 | -8.549 | -2.366 | 27.77 | 27.77 |
| Change | - | -60.04% | 28.49% | -194.84% | 47.81% | 72.33% | 1,273.96% | 0% |
| P/E | 28.1x | -12.6x | 4.37x | 1.28x | 48x | 5.68x | 17.3x | 11.9x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | -0x | 0x | -0.5x | 0x | -0.3x | 0.3x |
| Capitalization / Revenue | 0.87x | 0.27x | 0.11x | 0.24x | 0.28x | 0.33x | 0.29x | 0.28x |
| EV / Revenue | 0.52x | 0.13x | 0.11x | -0.19x | -0.12x | -0.03x | 0.29x | 0.28x |
| EV / EBITDA | 11.6x | -12.2x | 2.26x | -0.81x | -1.54x | -0.47x | 4.64x | 4.01x |
| EV / EBIT | 13.5x | -6.72x | 2.63x | -0.86x | -2.02x | -0.94x | 24.2x | 13.4x |
| EV / FCF | - | - | - | - | - | -1.41x | 16x | 12.3x |
| FCF Yield | - | - | - | - | - | -71% | 6.26% | 8.1% |
| 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 | 5.99 | 6.92 |
| 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 | 4.660 | 4.660 | 4.660 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.02x | 1.3x | 4.14x | 7.02% | 222B | |
| 10.13x | 2.46x | 6.52x | 6.16% | 190B | |
| 12.99x | 2.12x | 5.46x | 4.18% | 145B | |
| 13.43x | 1.86x | 8.09x | 3.11% | 88.6B | |
| 11.88x | 0.89x | 3.32x | 6.43% | 80.71B | |
| 11.88x | 1.83x | 4.6x | 2.73% | 67.16B | |
| 14.92x | 2.68x | 8.36x | 5.13% | 57.19B | |
| 23.11x | 5.32x | 19.41x | 4.71% | 54.84B | |
| 14.68x | 2.7x | 6.01x | 4.42% | 50.62B | |
| Average | 13.78x | 2.35x | 7.32x | 4.88% | 106.27B | |
| Weighted average by Cap. | 12.62x | 2.10x | 6.37x | 5.32% |
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
