Company Valuation: TBSO

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2023 2024 2025
Market Cap 1 15.99 11.06 11.06 21.2
Change - - 0% 91.74%
Enterprise Value (EV) 1 15.99 11.06 11.06 19.36
Change - - 0% 75.1%
P/E -183x 21.5x 18.9x -14.2x
PBR 0.93x 0.63x 0.61x -16.8x
PEG - - 1.3x 0x
Capitalization / Revenue - - - 185,434,048x
EV / Revenue - - - -
EV / EBITDA - - - -
EV / EBIT -166x -101x -80.7x -10.3x
EV / FCF 583x -19x -16.4x -
FCF Yield 0.17% -5.26% -6.08% -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.009589 0.0562 0.0642 -0.1632
Distribution rate - - - -
Net sales - - - 0.1143
EBITDA - - - -
EBIT 1 -0.0963 -0.1092 -0.1371 -1.872
Net income 1 -0.0876 0.5134 0.5865 -1.492
Net Debt 1 -0.000086 -0.00037 -0.000081 -1.84
Reference price 2 1.750 1.210 1.210 2.320
Nbr of stocks (in thousands) 9,138 9,138 9,138 9,138
Announcement Date 4/15/21 A 4/28/25 A 4/28/25 A 4/30/26 A
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 27.94M
-64.42x8.51x41.28x-.--% 47.35B
-52.87x22.49x57.44x-.--% 14.23B
-1.04x - - - 14.56B
-4.4x14x42.69x-.--% 5.55B
-7.83x - - -.--% 4.64B
-6.57x - - - 2.97B
-3.45x - - - 2.46B
-41.07x11.86x-208.43x-.--% 1.38B
Average -22.71x 14.22x -16.76x 0% 10.35B
Weighted average by Cap. -42.55x 11.93x 39.73x 0%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA