Company Valuation: Windar Photonics PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 7.16 11.38 16.26 37.81 70.26 46.4
Change - 58.88% 42.96% 132.52% 85.81% -33.97%
Enterprise Value (EV) 1 8.276 13.08 16.71 39.54 64.62 43.96
Change - 58.04% 27.73% 136.67% 63.45% -31.98%
P/E -4.88x -10.1x -12.4x -207x -63.7x -24.4x
PBR 16.2x -15x 47.7x 143x 6.42x 6.35x
PEG - 0.4x 1.76x 2.4x -0x -0.3x
Capitalization / Revenue 5.37x 20.6x 8.77x 7.93x 15.4x 8.17x
EV / Revenue 6.2x 23.7x 9.01x 8.29x 14.2x 7.74x
EV / EBITDA -5.87x -9.49x -17.2x -489x -78.6x -30.6x
EV / EBIT -5.71x -9.32x -17.1x -356x -74.9x -29.5x
EV / FCF -6.42x -18.1x -25.5x -29.4x -17x -22.5x
FCF Yield -15.6% -5.53% -3.92% -3.4% -5.9% -4.44%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0269 -0.0207 -0.0192 -0.002669 -0.0115 -0.0197
Distribution rate - - - - - -
Net sales 1 1.334 0.5515 1.853 4.766 4.561 5.677
EBITDA 1 -1.411 -1.378 -0.9717 -0.0809 -0.8222 -1.437
EBIT 1 -1.45 -1.404 -0.9747 -0.1111 -0.863 -1.491
Net income 1 -1.34 -1.129 -1.076 -0.1825 -0.9062 -1.894
Net Debt 1 1.116 1.703 0.4435 1.724 -5.635 -2.435
Reference price 2 0.1311 0.2084 0.2379 0.5531 0.7316 0.4814
Nbr of stocks (in thousands) 54,596 54,596 68,361 68,361 96,038 96,368
Announcement Date 6/30/21 A 11/26/22 A 6/13/23 A 2/29/24 A 7/1/25 A 8/27/26 A
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.35M
29.56x5.68x16.8x0.66% 196B
31.96x11.61x20.82x0.87% 120B
43.85x5.75x19.47x0.93% 106B
13.18x0.3x6.62x3.82% 106B
29.96x4.98x16.2x1.11% 73.06B
53.36x6.18x26.37x0.23% 66.07B
16.62x0.97x11.36x0.76% 55.22B
28.98x4.09x15.49x0.02% 41.42B
12.76x5.35x11.87x0.8% 41.07B
Average 28.91x 4.99x 16.11x 1.02% 80.45B
Weighted average by Cap. 29.87x 5.42x 16.46x 1.13%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Windar Photonics PLC

Historical PBR trend

Valuation ratios - PBR - Windar Photonics PLC

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Windar Photonics PLC

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Windar Photonics PLC

  1. Stock Market
  2. Stocks
  3. WPHO Stock
  4. Valuation Windar Photonics PLC