Guillemot Corporation SA
PAR:GUI
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (4.7), the stock would be worth €4.45 (3% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 4.5 | €4.3 |
0%
|
| 3-Year Average | 4.7 | €4.45 |
+3%
|
| 5-Year Average | 4.3 | €4.11 |
-4%
|
| Industry Average | 8.2 | €7.82 |
+82%
|
| Country Average | 7.3 | €6.93 |
+61%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€32m
|
/ |
Jul 2025
€7.6m
|
= |
|
|
€32m
|
/ |
Dec 2025
€13.3m
|
= |
|
|
€32m
|
/ |
Dec 2026
€17.2m
|
= |
|
|
€32m
|
/ |
Dec 2027
€20m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| FR |
|
Guillemot Corporation SA
PAR:GUI
|
62.9m EUR | 4.5 | -13 | |
| US |
|
Apple Inc
NASDAQ:AAPL
|
3.8T USD | 24.8 | 32 | |
| KR |
|
Samsung Electronics Co Ltd
KRX:005930
|
1 247.8T KRW | 12.7 | 28.2 | |
| CN |
|
Xiaomi Corp
HKEX:1810
|
874.5B HKD | 18.6 | 17.4 | |
| US |
|
Dell Technologies Inc
NYSE:DELL
|
96.5B USD | 13.3 | 16.3 | |
| US |
|
Western Digital Corp
NASDAQ:WDC
|
86.1B USD | 24.4 | 22.5 | |
| US |
S
|
SanDisk Corp
NASDAQ:SNDK
|
81.6B USD | 0 | 0 | |
| IE |
|
Seagate Technology Holdings PLC
NASDAQ:STX
|
78.8B USD | 27.8 | 38.9 | |
| SG |
S
|
Seagate Technology Holdings PLC
XBER:847
|
51.6B EUR | 22.2 | 30.9 | |
| TW |
|
Quanta Computer Inc
TWSE:2382
|
1.1T TWD | 13.1 | 16.1 | |
| US |
|
Hewlett Packard Enterprise Co
NYSE:HPE
|
27.6B USD | 9 | -468.7 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 5.3 |
| Median | 7.3 |
| 70th Percentile | 11.7 |
| Max | 1 862.3 |
Other Multiples
Guillemot Corporation SA
Glance View
Guillemot Corp. SA engages in the manufacture and design of entertainment hardware and accessories. The company is headquartered in Chantepie, Bretagne. The firm distributes its products under two brand names: the Hercules range, comprising netbook products, audio and video products for PCs, such as audio boards and television tuners, and the Thrustmaster range, comprising PC and game console accessories, such as joysticks, racing wheels and game pads. Other products include DJing, Wifi and digital music products, Speaker kits, Webcams and UMPC range under the Hercules brand. Guillemot Corporation SA has a presence in several countries, including France, Germany, The United Kingdom, Canada, Italy, The United States, Spain, The Netherlands, Belgium, Hong-Kong and Romania. Guillemot Corporation SA operates through its subsidiaries, including Guillemot Administration et Logistique Sarl, Hercules Thrustmaster SAS and Guillemot Romania Srl, among others.
