Company Valuation: PREDILIFE

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 21.89 25.27 25.17 19.39 20.75 13.47
Change - 15.46% -0.41% -22.96% 7.03% -35.09%
Enterprise Value (EV) 1 22.99 24.77 27.38 22.91 24.75 17.01
Change - 7.77% 10.53% -16.33% 8.05% -31.28%
P/E -11.2x -11.2x -7.4x -5.32x -5x -3.18x
PBR -30.6x 35x -16.1x -3.71x -2.32x -1.03x
PEG - 1.18x -0.2x -0.74x -0.4x 5.57x
Capitalization / Revenue 957x 490x 177x 67.2x 65.3x 27.3x
EV / Revenue 1,005x 480x 193x 79.4x 77.9x 34.5x
EV / EBITDA -9.64x -10.1x -7.84x -6.6x -6.46x -4.27x
EV / EBIT -9.49x -9.96x -7.78x -6.54x -6.44x -4.25x
EV / FCF -11.6x -18.1x -10.8x -10.7x -8.92x -6.18x
FCF Yield -8.61% -5.51% -9.25% -9.31% -11.2% -16.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.7124 -0.6445 -0.9327 -1 -1.14 -1.133
Distribution rate - - - - - -
Net sales 1 0.0229 0.0516 0.1421 0.2886 0.3178 0.4932
EBITDA 1 -2.384 -2.455 -3.491 -3.472 -3.833 -3.986
EBIT 1 -2.423 -2.487 -3.52 -3.504 -3.846 -3.998
Net income 1 -2.102 -2.251 -3.414 -3.655 -4.224 -4.265
Net Debt 1 1.099 -0.4986 2.214 3.52 4 3.538
Reference price 2 7.950 7.250 6.900 5.320 5.700 3.600
Nbr of stocks (in thousands) 2,753 3,486 3,648 3,645 3,641 3,742
Announcement Date 4/30/20 A 9/28/21 A 4/29/22 A 4/24/24 A 4/24/24 A 6/6/25 A
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.39M
55.94x7.32x27.47x-.--% 4.83B
-45.43x11.27x-9517.26x-.--% 3.35B
-7.79x4.66x-7.34x-.--% 1.9B
3842.67x - - - 1.49B
-20.06x4.42x30.28x-.--% 917M
15.87x - - 3.93% 842M
Average 640.20x 6.92x -2,366.71x 0.79% 1.91B
Weighted average by Cap. 436.62x 7.83x -2,890.02x 0.28%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA