Company Valuation: StreamWIDE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 102.2 48.62 58.39 84.38 193.2 220.6 -
Change - -52.44% 20.1% 44.51% 128.95% 14.2% -
Enterprise Value (EV) 1 97.78 43.1 51.94 77.51 184.3 208.6 201.3
Change - -55.92% 20.53% 49.22% 137.7% 13.23% -3.5%
P/E Ratio 24.4x 14.2x 14x 17.9x 31x 32x 25.7x
PBR - - - - - - -
PEG - -0.9x 0.5x 1x 0.9x 3.76x 1.1x
Capitalization / Revenue 6.11x 2.76x 2.99x 4.02x 7.35x 7.35x 6.04x
EV / Revenue 5.85x 2.45x 2.66x 3.69x 7.01x 6.95x 5.52x
EV / EBITDA - 4.43x 4.54x 6.66x 11.7x 11.5x 9.07x
EV / EBIT 19.9x 9.83x 9.23x 14.2x 23.6x 24.3x 18.8x
EV / FCF 107x 19.3x 6.44x 41.1x 35.3x 22.9x 15.7x
FCF Yield 0.93% 5.18% 15.5% 2.44% 2.83% 4.36% 6.36%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 1.39 1.16 1.49 1.75 2.35 2.55 3.17
Distribution rate - - - - - - -
Net sales 1 16.72 17.61 19.5 21 26.29 30 36.5
EBITDA 1 - 9.723 11.44 11.65 15.74 18.1 22.2
EBIT 1 4.91 4.382 5.626 5.452 7.805 8.6 10.7
Net income 1 4.097 3.399 4.174 4.492 6.26 6.5 8.1
Net Debt 1 -4.457 -5.52 -6.443 -6.861 -8.929 -12 -19.3
Reference price 2 33.90 16.50 20.90 31.40 72.80 81.60 81.60
Nbr of stocks (in thousands) 3,016 2,946 2,794 2,687 2,654 2,704 -
Announcement Date 3/21/22 A 3/20/23 A 3/18/24 A 3/17/25 A 3/24/26 A - -
1EUR in Million2EUR
Estimates

P/E Ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
32x6.95x11.53x - 254M
29.71x19.28x22.89x-.--% 161B
11.97x3.3x6.93x-.--% 88.44B
36.3x5.84x16.28x0.38% 50.92B
24.24x5.18x12.58x-.--% 43.41B
20.25x4.94x12.6x1.02% 33.58B
31.76x2.82x8.47x-.--% 32.24B
32.71x2.1x12.19x-.--% 13.7B
13.16x5.38x10.86x-.--% 13.67B
67.59x4.18x17.09x-.--% 8.84B
Average 29.97x 6.00x 13.14x 0.16% 44.58B
Weighted average by Cap. 26.18x 9.67x 15.33x 0.12%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!