Company Valuation: DBT

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4.092 1.38 1.857 0.2417 1.378 - -
Change - -66.27% 34.56% -86.99% 470.13% - -
Enterprise Value (EV) 1 4.092 6.026 12.92 18.97 20.08 29.38 42.28
Change - 47.27% 114.34% 46.88% 5.84% 46.32% 43.91%
P/E - -1.5x -0.52x -0.08x -0.47x -0.47x -0.47x
PBR - - - - - - -
PEG - - 0x 0x 0x - -
Capitalization / Revenue - 0.13x 0.18x 0.03x 0.21x 0.16x 0.13x
EV / Revenue - 0.56x 1.27x 2.49x 3x 3.38x 3.88x
EV / EBITDA - -0.96x -2.98x -4.72x -4.1x -7.53x -13.6x
EV / EBIT -0.69x -0.71x -2.87x -3.29x -2.45x -3.92x -5.87x
EV / FCF - -0.72x -1.03x -2.01x -2.14x -3.19x -3.28x
FCF Yield - -139% -96.8% -49.7% -46.8% -31.3% -30.5%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - -2 -0.71 -0.411 -0.2 -0.2 -0.2
Distribution rate - - - - - - -
Net sales 1 - 10.69 10.16 7.605 6.7 8.7 10.9
EBITDA 1 - -6.248 -4.333 -4.016 -4.9 -3.9 -3.1
EBIT 1 -5.968 -8.506 -4.499 -5.768 -8.2 -7.5 -7.2
Net income 1 -5.69 -8.981 -3.58 -6.057 -8.5 -7.8 -7.4
Net Debt 1 - 4.646 11.06 18.73 18.7 28 40.9
Reference price 2 114.0000 3.0000 0.3700 0.0337 0.0936 0.0936 0.0936
Nbr of stocks (in thousands) 35.9 460 5,019 7,172 14,722 - -
Announcement Date 4/28/23 A 4/30/24 A 4/30/25 A 4/30/26 A - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.68x4.43x20.62x1.24% 173B
134.84x19.76x90.85x-.--% 81.58B
136.19x3.01x32.15x-.--% 38.5B
25.41x2.12x13.11x2.7% 32.9B
24.98x2.17x14.18x3.65% 30.12B
16.06x2.06x12.25x2.67% 24.48B
57.1x4.82x36.12x0.54% 22.52B
33.14x3.65x21.61x0.37% 19.06B
43.56x3.2x30.12x0.51% 15.07B
Average 55.11x 5.03x 30.11x 1.3% 48.56B
Weighted average by Cap. 57.35x 6.65x 34.44x 1.16%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA