Company Valuation: EOS, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Market Cap 1 112.2 111.2 240.9 1,260 1,658 61.43
Change - -0.92% 116.67% 423.24% 31.52% -96.29%
Enterprise Value (EV) 1 112.2 110.9 240.9 1,261 1,658 61.54
Change - -1.12% 117.22% 423.28% 31.5% -96.29%
P/E 109x 97.3x -157x -501x -879x -105x
PBR 68.5x 40x 181x 1,183x -1,817x -170x
PEG - -24.49x 1x 5x 33x 1.5x
Capitalization / Revenue 63.1x 48.6x 427x 2,431x 2,540x 207x
EV / Revenue 63.1x 48.4x 427x 2,432x 2,541x 207x
EV / EBITDA 110x 99.9x -169x -1,181x -864x -79.7x
EV / EBIT 111x 100x -168x -1,179x -863x -79.7x
EV / FCF -307x -2,723x 209x 6,337x 1,865x -321x
FCF Yield -0.33% -0.04% 0.48% 0.02% 0.05% -0.31%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 16.05 15.41 -20.66 -0.014 -0.0103 -0.002855
Distribution rate - - - - - -
Net sales 1 1.778 2.29 0.5638 0.5185 0.6525 0.2969
EBITDA 1 1.016 1.11 -1.429 -1.067 -1.918 -0.7718
EBIT 1 1.014 1.108 -1.432 -1.069 -1.922 -0.7726
Net income 1 1.029 1.082 -1.532 -1.08 -1.871 -0.6272
Net Debt 1 -0.0361 -0.2606 0.0445 0.3455 0.2951 0.1083
Reference price 2 1,750.000000 1,500.000000 3,250.000000 7.000000 9.020000 0.300000
Nbr of stocks (in thousands) 64.1 74.1 74.1 180,065 183,782 204,782
Announcement Date 4/15/19 A 4/16/20 A 4/15/21 A 4/18/22 A 3/31/23 A 4/16/24 A
1USD in Million2USD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 60.48K
24.51x4x13.92x2.74% 234B
20.85x4.43x10.87x0.79% 179B
17.09x1.94x10x2.74% 148B
-541.28x36.72x151.05x-.--% 110B
-115.61x15.85x87.21x-.--% 103B
15.7x2.82x10.9x5.12% 92.38B
23.62x6.13x15.05x2.37% 70.6B
14.98x2.17x9.24x5.14% 49.04B
18.63x2.45x11.35x4.56% 39.56B
Average -57.95x 8.50x 35.51x 2.61% 102B
Weighted average by Cap. -53.29x 8.36x 34.31x 2.21%

Y-o-Y evolution of P/E

Valuation ratios - P/E - EOS, Inc.

Historical PBR trend

Valuation ratios - PBR - EOS, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - EOS, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - EOS, Inc.