| Size & multiples | |||
| Market Cap | €872.3M | Enterprise Value | €1.00B |
| P/E (TTM) | 8.86× | PEG (trailing) | — |
| P/S | 0.85× | P/FCF | — |
| EV/EBITDA | 6.11× | EV/EBIT | 8.68× |
| EV/Sales | 0.98× | EV/FCF | — |
| FCF Yield | −0.05% | Buyback Yield | — |
| Owner Earnings (TTM) | €98.4M | Owner Earnings Yield | 11.28% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.33 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 5.66% |
| After-tax Cost of Debt | 1.50% | WACC | 4.84% |
| ROIC | 14.16% | EVA Spread (ROIC−WACC) | 9.33% |
| EVA | €81.5M | ||
FCF sits 100% below owner earnings — spending above maintenance (growth capex) or absorbing working capital, so FCF understates the steady-state cash the business throws off.
Flows latest annual · EPS TTM €0.74 · revenue TTM €1.02B · FCF TTM -€458,000 (in EUR)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
This peer scope is suppressed: no sector classification for this name. Placement against too small or unformable a pool would read like a statistic without being one.
