Company Valuation: Spineway

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2024 2025 2026 2027 2028
Market Cap 1 12.1 0.4137 1.623 3.027 2.413 - -
Change - -96.58% - 86.5% -20.26% - -
Enterprise Value (EV) 1 0.604 -3.686 -2.892 3.027 5.013 9.813 12.81
Change - -710.31% - 204.64% 65.64% 95.75% 30.57%
P/E -8x -1.22x -0.61x -2.36x -1.93x -2.02x -
PBR 0x - 0.01x - 0.24x 0.24x 0.24x
PEG - 0x - 0x 0.77x 0.46x -
Capitalization / Revenue 2.82x - 0.14x - 0.18x 0.17x 0.14x
EV / Revenue 0.14x - -0.24x - 0.38x 0.68x 0.77x
EV / EBITDA -0.76x 1.69x 3.26x - 50.1x 24.5x 6.41x
EV / EBIT -0.43x 1.15x 3.26x - -2.01x -3.93x -
EV / FCF - - - - -1.09x -1.92x -3.66x
FCF Yield - - - - -91.8% -52% -27.3%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -8,000 -1,723 -0.134 -0.0644 -0.0628 -0.06 -
Distribution rate - - - - - - -
Net sales 1 4.29 - 11.95 - 13.2 14.5 16.7
EBITDA 1 -0.79 -2.176 -0.887 - 0.1 0.4 2
EBIT 1 -1.409 -3.21 -0.887 - -2.5 -2.5 -
Net income 1 -1.583 -3.137 -3.859 - -2.5 -2.5 -
Net Debt 1 -11.49 -4.1 -4.515 - 2.6 7.4 10.4
Reference price 2 64,000.0000 2,100.0000 0.0815 0.1520 0.1212 0.1212 0.1212
Nbr of stocks (in thousands) 0.19 0.2 19,912 19,912 19,912 - -
Announcement Date 2/1/22 A 2/10/23 A 3/24/25 A 3/18/26 A - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-1.93x0.38x50.13x - 2.8M
28.88x3.99x15.42x2.52% 176B
19.24x3.52x12.58x3.12% 116B
17.61x0.2x12.86x0.74% 61.36B
27.83x6.83x17.6x1.44% 49.42B
34.27x3.34x11.43x2.21% 48.44B
33.28x5.85x18.35x-.--% 31.33B
42x1.24x11.46x0.22% 28.54B
40.38x7.07x25.37x0.26% 24.37B
16.74x2.67x9.46x1.65% 21.57B
Average 25.83x 3.51x 18.47x 1.35% 55.78B
Weighted average by Cap. 26.96x 3.72x 14.56x 1.93%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!