Company Valuation: Outdoor Holding Company

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 554.5 232.2 326.3 163.9 235.8 259.9 -
Change - -58.13% 40.56% -49.78% 43.85% 10.23% -
Enterprise Value (EV) 1 535.6 206.5 281.7 133.7 177.7 189.6 171.4
Change - -61.44% 36.43% -52.56% 32.94% 6.69% -9.6%
P/E 17.8x -28.1x -17.2x -1.21x -40.2x 44.8x 37.3x
PBR - - - - - - -
PEG - 0x -0x -0x 0.4x -0x 1.9x
Capitalization / Revenue 2.31x 1.21x 2.25x 3.32x 4.61x 4.59x 4.52x
EV / Revenue 2.23x 1.08x 1.94x 2.71x 3.48x 3.35x 2.98x
EV / EBITDA 7.1x 7.83x 18.3x 8.76x 7.97x 6.82x 6.06x
EV / EBIT 14.4x -63.4x -15.2x -2.24x -28.2x 19.5x 16x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 0.27 -0.07 -0.16 -1.14 -0.05 0.05 0.06
Distribution rate - - - - - - -
Net sales 1 240.3 191.4 145.1 49.4 51.13 56.61 57.52
EBITDA 1 75.48 26.37 15.37 15.25 22.3 27.81 28.28
EBIT 1 37.15 -3.259 -18.58 -59.71 -6.292 9.737 10.74
Net income 1 30.58 -7.701 -18.69 -133.9 -6.592 6.319 6.887
Net Debt 1 -18.97 -25.65 -44.58 -30.23 -58.07 -70.3 -88.5
Reference price 2 4.800 1.970 2.750 1.380 2.010 2.240 2.240
Nbr of stocks (in thousands) 115,526 117,844 118,661 118,757 117,289 116,015 -
Announcement Date 6/29/22 A 6/14/23 A 6/13/24 A 6/16/25 A 6/22/26 A - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
44.8x3.35x6.82x - 260M
17.91x1.53x12.63x2.61% 7.08B
250.1x - - -.--% 1.15B
-32.34x - - - 198M
Average 70.12x 2.44x 9.73x 1.3% 2.17B
Weighted average by Cap. 48.27x 1.59x 12.43x 2.24%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. POWW Stock
  4. Valuation Outdoor Holding Company