Company Valuation: NN, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 176.4 65.8 189.4 163.3 64.25 325.3 - -
Change - -62.7% 187.84% -13.77% -60.66% 406.29% - -
Enterprise Value (EV) 176.4 65.8 189.4 293.8 212.4 325.3 325.3 325.3
Change - -62.7% 187.84% 55.13% -27.7% 53.13% 0% 0%
P/E -5.19x -1.81x -2.96x -2.95x -1.2x -7.93x 47.6x 20.8x
PBR - - - 2.13x 1.89x - - -
PEG - -0.36x -0x 0.2x 0.33x 0.1x -0x 0x
Capitalization / Revenue 0.37x 0.13x 0.39x 0.35x 0.15x 0.68x 0.63x 0.58x
EV / Revenue 0x 0x 0x 0x 0x 0.68x 0.63x 0.58x
EV / EBITDA 0x 0x 0x 0x 0x 5.32x 4.8x 4.24x
EV / EBIT 0x 0x 0x 0x 0x 15.8x 12.6x 8.25x
EV / FCF -0x -0x 0x 0x -0x 325x 27.8x 8.15x
FCF Yield -1.49% -15.6% 4.67% 1.81% -6.19% 0.31% 3.6% 12.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.79 -0.83 -1.35 -1.11 -1.07 -0.42 0.07 0.16
Distribution rate - - - - - - - -
Net sales 1 477.6 498.7 489.3 464.3 422.2 479.4 518.2 558.4
EBITDA 1 52.11 43.89 43.12 48.34 49.02 61.12 67.72 76.68
EBIT 1 10.15 1.927 3.131 5.086 14.25 20.54 25.72 39.43
Net income 1 -13.22 -26.1 -50.15 -38.27 -34 -21.5 7.1 16.3
Net Debt - - - 130.5 148.2 - - -
Reference price 2 4.100 1.500 4.000 3.270 1.280 3.330 3.330 3.330
Nbr of stocks (in thousands) 43,034 43,869 47,353 49,946 50,196 93,744 - -
Announcement Date 3/10/22 A 3/9/23 A 3/11/24 A 3/5/25 A 3/4/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-7.93x - - - 325M
28.85x5.16x18.83x0.9% 113B
29.43x4.62x17.22x1.85% 84.23B
29.26x3.34x19.3x0.71% 64.06B
41.5x6.45x28.45x1.84% 60.22B
36.5x7.39x21.62x-.--% 53.03B
25.47x4.64x16.25x2.36% 33.38B
20.07x1.71x12.34x2.34% 29.2B
29.83x3.92x14.79x0.11% 28.75B
21.46x3.16x13.61x1.09% 26.33B
Average 25.44x 4.49x 18.04x 1.24% 49.22B
Weighted average by Cap. 30.26x 4.81x 19.02x 1.2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - NN, Inc.

Historical PBR trend

Valuation ratios - PBR - NN, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - NN, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - NN, Inc.