Company Valuation: StreamWIDE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 102.2 48.62 58.39 84.38 193.2 175.3 - -
Change - -52.44% 20.1% 44.51% 128.95% -9.23% - -
Enterprise Value (EV) 1 97.78 43.1 51.94 77.51 184.3 167.3 176.7 181.6
Change - -55.92% 20.53% 49.22% 137.7% -9.17% 5.62% 2.77%
P/E 24.4x 14.2x 14x 17.9x 31x -19.8x -15.2x -57.9x
PBR - - - - - - - -
PEG - -0.9x 0.5x 1x 0.9x 0x -0.5x 0.8x
Capitalization / Revenue 6.11x 2.76x 2.99x 4.02x 7.35x 19.5x 18.5x 7.25x
EV / Revenue 5.85x 2.45x 2.66x 3.69x 7.01x 18.6x 18.6x 7.51x
EV / EBITDA - 4.43x 4.54x 6.66x 11.7x -186x -80.3x 19.1x
EV / EBIT 19.9x 9.83x 9.23x 14.2x 23.6x -16.1x -12.9x -45.4x
EV / FCF 107x 19.3x 6.44x 41.1x 35.3x -12.1x -20.8x 26.3x
FCF Yield 0.93% 5.18% 15.5% 2.44% 2.83% -8.25% -4.81% 3.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.39 1.16 1.49 1.75 2.35 -3.27 -4.27 -1.12
Distribution rate - - - - - - - -
Net sales 1 16.72 17.61 19.5 21 26.29 9 9.5 24.2
EBITDA 1 - 9.723 11.44 11.65 15.74 -0.9 -2.2 9.5
EBIT 1 4.91 4.382 5.626 5.452 7.805 -10.4 -13.7 -4
Net income 1 4.097 3.399 4.174 4.492 6.26 -8.3 -10.9 -2.8
Net Debt 1 -4.457 -5.52 -6.443 -6.861 -8.929 -8 1.4 6.3
Reference price 2 33.90 16.50 20.90 31.40 72.80 64.80 64.80 64.80
Nbr of stocks (in thousands) 3,016 2,946 2,794 2,687 2,654 2,706 - -
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, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-19.82x18.59x-185.94x - 196M
27.02x9.97x16.25x0.72% 3,955B
128.24x56.72x92.32x-.--% 478B
18.98x5.51x9.6x1.58% 382B
247.74x22.1x64.71x-.--% 319B
29.36x6x18.66x1.27% 274B
2618.3x43.86x143.47x-.--% 269B
100.42x9.96x26.67x-.--% 164B
59.67x15.99x42.13x-.--% 135B
14.18x3.77x7.88x-.--% 101B
Average 322.41x 19.25x 23.57x 0.4% 607.62B
Weighted average by Cap. 163.24x 15.35x 30.80x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - StreamWIDE

Historical PBR trend

Valuation ratios - PBR - StreamWIDE

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - StreamWIDE

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - StreamWIDE