Company Valuation: LightOn

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027
Market Cap 1 80.12 9.038 9.038 -
Change - -88.72% 0% -
Enterprise Value (EV) 1 68.25 5.438 10.54 14.44
Change - -92.03% 93.79% 37.01%
P/E -13.5x -1.34x -1.63x -2.5x
PBR - - - -
PEG 0x -0.15x 0.1x 0.1x
Capitalization / Revenue 71x 18.5x 3.93x 1.96x
EV / Revenue 60.5x 3.02x 4.58x 3.14x
EV / EBITDA -15.5x -0.88x -1.92x -5.78x
EV / EBIT -13.5x -0.73x -1.46x -3.01x
EV / FCF -23.9x -0.66x -1.02x -2.26x
FCF Yield -4.19% -153% -97.7% -44.3%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.96 -1.047 -0.86 -0.56
Distribution rate - - - -
Net sales 1 1.129 1.74 2.3 4.6
EBITDA 1 -4.406 -6.677 -5.5 -2.5
EBIT 1 -5.062 -7.655 -7.2 -4.8
Net income 1 -4.813 -7.391 -7.9 -5.1
Net Debt 1 -11.87 -3.6 1.5 5.4
Reference price 2 13.000 1.402 1.402 1.402
Nbr of stocks (in thousands) 6,163 6,446 6,446 -
Announcement Date 4/15/25 A 3/31/26 A - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-1.34x3.02x-0.88x - 10.12M
25.36x4.08x14.19x2.67% 240B
23.79x4.98x12.21x0.7% 205B
17.03x1.93x9.96x2.78% 147B
-561.92x39.94x164.06x-.--% 116B
-128.1x17.78x97.77x-.--% 115B
16.5x2.98x11.48x4.88% 96.43B
23.56x6.08x14.93x2.4% 70.72B
25.06x2.08x13.2x1.24% 49.53B
15.19x2.19x9.33x5.14% 49.23B
Average -54.49x 8.51x 34.62x 2.2% 108.81B
Weighted average by Cap. -56.22x 9.08x 37.57x 1.97%

Y-o-Y evolution of P/E

Valuation ratios - P/E - LightOn

Historical PBR trend

Valuation ratios - PBR - LightOn

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - LightOn

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - LightOn