Company Valuation: MedNation AG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 11.65 11.35 10.2 4.526 4.526 7.357
Change - -2.59% -10.11% -55.62% 0% 62.54%
Enterprise Value (EV) 1 48.39 61.88 60.8 51.11 13.89 14.98
Change - 27.88% -1.74% -15.94% -72.82% 7.86%
P/E -8.21x -2.58x -5.37x 2.01x 40.2x 2.45x
PBR 0.81x 1.13x 1.11x 0.39x 0.36x 0.52x
PEG - -0x 0.1x -0x -0.4x 0x
Capitalization / Revenue 0.32x 0.31x 0.27x 0.1x 0.09x 0.14x
EV / Revenue 1.33x 1.69x 1.62x 1.14x 0.28x 0.28x
EV / EBITDA 33.4x 57x 23.9x 13.4x 6.23x 4.28x
EV / EBIT -102x -78.8x 47.3x 19.3x 15.1x 7.19x
EV / FCF 12.5x 45.4x 43.3x 24.2x 10.3x -81.2x
FCF Yield 7.97% 2.2% 2.31% 4.14% 9.68% -1.23%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.47 -1.46 -0.63 0.7447 0.0373 1.07
Distribution rate - - - - - -
Net sales 1 36.37 36.69 37.55 44.67 48.76 52.77
EBITDA 1 1.449 1.086 2.548 3.815 2.231 3.502
EBIT 1 -0.4725 -0.7857 1.286 2.65 0.9188 2.083
Net income 1 -1.418 -4.4 -1.888 2.247 0.1047 2.513
Net Debt 1 36.74 50.53 50.6 46.58 9.365 7.627
Reference price 2 3.860 3.760 3.380 1.500 1.500 2.620
Nbr of stocks (in thousands) 3,017 3,017 3,017 3,017 3,017 2,808
Announcement Date 4/30/21 A 4/29/22 A 4/28/23 A 4/30/24 A 5/2/25 A 4/30/26 A
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.54M
13.14x0.4x8.38x2.94% 116B
15.8x1.95x9.7x0.65% 104B
-303.77x21.22x-358.78x-.--% 62.85B
27.2x2.37x13.44x0.79% 29.89B
14.24x1.55x9.39x2.48% 29.55B
24.5x2.72x13.79x1.31% 27.83B
8.22x1.46x6.64x-.--% 21.79B
30.62x5.47x22.33x2.28% 20.66B
30.69x2.86x12.88x1.46% 17.09B
Average -15.48x 4.44x -29.14x 1.32% 42.87B
Weighted average by Cap. -29.59x 4.59x -43.59x 1.43%

Y-o-Y evolution of P/E

Valuation ratios - P/E - MedNation AG

Historical PBR trend

Valuation ratios - PBR - MedNation AG

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - MedNation AG

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - MedNation AG

  1. Stock Market
  2. Stocks
  3. EIF Stock
  4. Valuation MedNation AG