Company Valuation: Proactis SA

Data adjusted to current consolidation scope
Fiscal Period: January 2019 2020 2021 2022 2024
Market Cap 1 23.57 16.93 18.56 19.64 10.63
Change - -28.16% 9.6% 5.84% -
Enterprise Value (EV) 1 22.66 16.53 18.29 19.43 10.41
Change - -27.07% 10.69% 6.23% -
P/E 25.4x -1.73x -35.3x 67.7x -0.96x
PBR 0.88x 1.04x 1.18x 1.06x 13.9x
PEG - 0x 0.4x -0x -
Capitalization / Revenue 1.62x 1.37x 1.66x 1.37x 0.89x
EV / Revenue 1.56x 1.34x 1.64x 1.35x 0.87x
EV / EBITDA 10.1x 1.33x 7.07x 23.1x -12.9x
EV / EBIT 17.8x 14.3x 11.1x 36.6x -8.96x
EV / FCF -6.25x 1.44x -19.9x 85.1x -
FCF Yield -16% 69.3% -5.02% 1.17% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.006844 -0.0721 -0.003883 0.002141 -0.0819
Distribution rate - - - - -
Net sales 1 14.53 12.37 11.17 14.35 11.93
EBITDA 1 2.235 12.45 2.587 0.842 -0.8087
EBIT 1 1.271 1.155 1.655 0.531 -1.162
Net income 1 0.927 -9.767 -0.526 0.29 -11.09
Net Debt 1 -0.906 -0.403 -0.261 -0.205 -0.222
Reference price 2 0.1740 0.1250 0.1370 0.1450 0.0785
Nbr of stocks (in thousands) 135,442 135,442 135,442 135,442 135,442
Announcement Date 11/29/19 A 11/30/20 A 12/1/21 A 1/12/23 A 9/26/24 A
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13.02M
14.82x3.95x9.15x1.38% 518B
20.47x6.06x18.21x-.--% 300B
21.87x2.54x12.92x-.--% 143B
3.03x82.31x2.29x0.14% 110B
36.93x4.31x28.16x-.--% 103B
31.4x6.15x17.28x-.--% 95.4B
10.16x7.34x88.19x0.67% 90.84B
75x4.43x21.12x-.--% 83.28B
7.63x2.9x60.16x0.79% 34.38B
Average 24.59x 13.33x 28.61x 0.33% 147.83B
Weighted average by Cap. 21.32x 10.45x 19.41x 0.55%

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. PROAC Stock
  4. Valuation Proactis SA
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!