Company Valuation: Spartoo

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 71.7 12.12 7.439 6.76 5.585 4.082 -
Change - -83.1% -38.6% -9.14% -17.38% -26.91% -
Enterprise Value (EV) 1 63 27.02 19.14 12.26 9.885 7.382 5.682
Change - -57.12% -29.16% -35.95% -19.37% -25.32% -23.03%
P/E 49.4x -2.66x -4.11x -2.85x - -22.4x -
PBR 1.87x 0.36x - 0.22x - - -
PEG - 0x 0.1x -0.1x - - -
Capitalization / Revenue 0.48x 0.08x 0.05x 0.05x 0.05x 0.03x 0.03x
EV / Revenue 0.42x 0.18x 0.13x 0.09x 0.08x 0.06x 0.05x
EV / EBITDA 11.5x -22.5x 10.1x 6.81x 4.3x 3.21x 2.47x
EV / EBIT 22.7x -5.75x -23.9x -30.6x -49.4x 36.9x 7.1x
EV / FCF -10.3x -1.22x 6.02x 2x 7.95x 3.21x 1.54x
FCF Yield -9.75% -81.8% 16.6% 49.9% 12.6% 31.2% 65.1%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 0.08 -0.25 -0.1 -0.13 - -0.01 -
Distribution rate - - - - - - -
Net sales 1 150.3 149.1 142.9 130.5 122.5 119.2 117
EBITDA 1 5.5 -1.2 1.9 1.8 2.3 2.3 2.3
EBIT 1 2.777 -4.7 -0.8 -0.4 -0.2 0.2 0.8
Net income 1 1.524 -4.6 -1.9 -2.3 -1.5 -0.6 -0.1
Net Debt 1 -8.7 14.9 11.7 5.5 4.3 3.3 1.6
Reference price 2 3.9500 0.6660 0.4110 0.3700 0.3060 0.2240 0.2240
Nbr of stocks (in thousands) 18,152 18,192 18,101 18,269 18,252 18,225 -
Announcement Date 3/21/22 A 3/20/23 A 3/18/24 A 3/24/25 A 3/23/26 A - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 0.06x3.21x - 4.65M
27.89x3.12x12.18x-.--% 2,600B
10.17x0.08x3.43x4.02% 35.53B
-92.48x0.73x29.38x-.--% 32.54B
-155967.21x1.05x16.77x0.01% 12.56B
21.73x3.11x10.76x-.--% 10.38B
418.32x8.92x120.99x-.--% 9.29B
23.59x2.21x14.04x2.11% 5.4B
26.01x0.63x14.06x4.21% 2.29B
Average -19,441.50x 2.22x 24.98x 1.3% 300.89B
Weighted average by Cap. -695.90x 3.06x 12.67x 0.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA