DEEZER |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.99 EUR | +0.51% |
|
+1.27% | -6.35% |
| May. 08 | Music streaming firms urge European Commission to reject Apple's proposal in App Store case | RE |
| Mar. 21 | Deezer: renewed partnership with Merlin | CF |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 329.8 | 248.5 | 232.7 | - | - |
| Enterprise Value (EV) 1 | 244.5 | 205.9 | 199.8 | 180.7 | 158.2 |
| P/E ratio | -1.88 x | -4.52 x | -5.16 x | -6.42 x | -9.01 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 0.73 x | 0.51 x | 0.43 x | 0.4 x | 0.37 x |
| EV / Revenue | 0.54 x | 0.42 x | 0.37 x | 0.31 x | 0.25 x |
| EV / EBITDA | -4.39 x | -7.15 x | -13.8 x | 120 x | 11.7 x |
| EV / FCF | -4.72 x | -4.65 x | 66.6 x | 12.9 x | 7.53 x |
| FCF Yield | -21.2% | -21.5% | 1.5% | 7.75% | 13.3% |
| Price to Book | -1.71 x | -1.14 x | -0.91 x | -0.83 x | -0.79 x |
| Nbr of stocks (in thousands) | 112,999 | 116,945 | 116,922 | - | - |
| Reference price 2 | 2.919 | 2.125 | 1.990 | 1.990 | 1.990 |
| Announcement Date | 2/28/23 | 2/28/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 451.2 | 484.7 | 537.5 | 582.7 | 630.6 |
| EBITDA 1 | -55.7 | -28.8 | -14.5 | 1.5 | 13.5 |
| EBIT 1 | -166.7 | -64.41 | -49.22 | -37.98 | -27.52 |
| Operating Margin | -36.96% | -13.29% | -9.16% | -6.52% | -4.36% |
| Earnings before Tax (EBT) 1 | -166.1 | -58.67 | -46.98 | -43.59 | -32.89 |
| Net income 1 | -167.7 | -57.67 | -46.16 | -29.9 | -18 |
| Net margin | -37.17% | -11.9% | -8.59% | -5.13% | -2.85% |
| EPS 2 | -1.550 | -0.4700 | -0.3858 | -0.3098 | -0.2208 |
| Free Cash Flow 1 | -51.83 | -44.3 | 3 | 14 | 21 |
| FCF margin | -11.49% | -9.14% | 0.56% | 2.4% | 3.33% |
| FCF Conversion (EBITDA) | - | - | - | 933.33% | 155.56% |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - |
| Announcement Date | 2/28/23 | 2/28/24 | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - |
| Net Cash position 1 | 85.3 | 42.6 | 32.9 | 52 | 74.5 |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 1 | -51.8 | -44.3 | 3 | 14 | 21 |
| ROE (net income / shareholders' equity) | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | -26.9% | -32.6% | -30.8% | -25.7% |
| Assets 1 | - | 214.5 | 141.4 | 97.06 | 69.9 |
| Book Value Per Share 2 | -1.700 | -1.870 | -2.190 | -2.400 | -2.510 |
| Cash Flow per Share 2 | -0.4500 | -0.3300 | -0.1000 | 0 | 0.0900 |
| Capex 1 | 3.05 | 2.1 | 3.67 | 3.91 | 4.62 |
| Capex / Sales | 0.68% | 0.43% | 0.68% | 0.67% | 0.73% |
| Announcement Date | 2/28/23 | 2/28/24 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
HOLD
Number of Analysts
3
Last Close Price
1.99
EUR
Average target price
2.525
EUR
Spread / Average Target
+26.88%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -6.35% | 252M | |
| +25.39% | 264B | |
| +7.21% | 139B | |
| +35.72% | 97.36B | |
| +8.11% | 92.56B | |
| +58.65% | 60.1B | |
| +17.48% | 47.55B | |
| +30.27% | 38.77B | |
| +0.85% | 36.13B | |
| +15.47% | 28.99B |
- Stock Market
- Equities
- DEEZR Stock
- Financials Deezer