Valuation Okwind

Stocks

Market Closed - Euronext Paris 18:55:00 14/08/2026 +03			5-day change	1st Jan Change
0.2560 ^EUR	+6.22%		-3.40%	-38.31%

07-10	Okwind Group: first-half revenue down 51%
07-09	Okwind: capital increase of nearly €4m with pre-emptive subscription rights maintained

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	110.6	161.9	40.15	3.422	7.051	-	-
Change	-	46.46%	-75.2%	-91.48%	106.04%	-	-
Enterprise Value (EV) ¹	110.6	171.4	45.65	23.95	31.25	31.95	31.75
Change	-	55.03%	-73.37%	-47.54%	30.5%	2.24%	-0.63%
P/E	-	21.5x	-11x	-0.13x	-0.26x	-0.58x	-
PBR	-	4.45x	-	-	-	-	-
PEG	-	-	0x	-0x	0x	0x	-
Capitalization / Revenue	2.64x	1.96x	0.7x	0.14x	0.37x	0.31x	0.26x
EV / Revenue	2.64x	2.08x	0.8x	1.01x	1.65x	1.41x	1.16x
EV / EBITDA	26.3x	13.3x	91.3x	-1.77x	-4.01x	-39.9x	-106x
EV / EBIT	35.7x	16.5x	-24x	-1.02x	-3.77x	-24.6x	-45.4x
EV / FCF	-	-14x	9.46x	-1.54x	-10.1x	-107x	19.8x
FCF Yield	-	-7.13%	10.6%	-64.9%	-9.92%	-0.94%	5.04%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	0.91	-0.44	-3.24	-0.99	-0.44	-
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	41.8	82.5	57.1	23.8	18.9	22.7	27.3
EBITDA ¹	4.2	12.9	0.5	-13.5	-7.8	-0.8	-0.3
EBIT ¹	3.1	10.4	-1.9	-23.5	-8.3	-1.3	-0.7
Net income ¹	2.2	7.6	-3.6	-26.8	-9.3	-2.1	-1
Net Debt ¹	-	9.468	5.498	20.52	24.2	24.9	24.7
Reference price ²	13.4800	19.6000	4.8600	0.4150	0.2560	0.2560	0.2560
Nbr of stocks (in thousands)	8,202	8,261	8,261	8,246	27,541	-	-
Announcement Date	4/17/23 A	4/23/24 A	4/24/25 A	6/12/26 A	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OKWIND	-0.26x	1.65x	-4.01x	-	8.16M
GE VERNOVA INC.	34.47x	5.88x	42.98x	0.19%	283B
NEXTERA ENERGY	21.41x	9.24x	15.76x	2.86%	180B
IBERDROLA, S.A.	19.88x	4.14x	11.37x	3.59%	152B
ENEL S.P.A.	13.08x	1.89x	6.71x	5.42%	109B
SOUTHERN COMPANY	20.76x	5.95x	13.17x	3.26%	107B
CONSTELLATION ENERGY CORPORATION	22.11x	3.3x	14.16x	0.61%	100B
DUKE ENERGY CORPORATION	18.31x	5.59x	11.32x	3.51%	96.62B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.44x	5.14x	12.49x	3.07%	68.38B
DOMINION ENERGY, INC.	19.16x	6.33x	13.52x	3.88%	60.48B
Average	18.84x	4.91x	13.75x	2.93%	115.61B
Weighted average by Cap.	23.13x	5.54x	19.94x	2.51%