Acomo N.V. (ACOMO.AS) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+245.9%

€79.55

vs €23.00 price

Levered DCF

€17.24

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

3.22

Safe zone

Rating

A-

Overall 4 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	9.86×	11.31×	13.03×	10.28×	13.68×	19.17×	15.96×	13.84×
P/B	1.66×	1.17×	1.28×	1.37×	2.02×	1.8×	2.52×	2.22×
P/S	0.49×	0.38×	0.41×	0.4×	0.59×	0.74×	0.73×	0.61×
EV / EBITDA	8.24×	8×	8.2×	8.23×	10.32×	16.25×	10.65×	10.35×
Gross margin	15.5%	14.5%	14.0%	12.5%	13.0%	13.2%	10.4%	16.7%
Operating margin	7.8%	5.9%	5.6%	6.0%	6.4%	6.2%	6.6%	6.4%
Net margin	5.0%	3.3%	3.1%	3.8%	4.3%	3.8%	4.6%	4.4%
Current ratio	1.73×	2.02×	2.47×	1.94×	1.6×	1.69×	1.76×	1.7×
Debt / equity	0.88×	0.58×	0.53×	0.73×	0.96×	1.02×	0.41×	0.48×
Interest coverage	6.85×	4.69×	4.2×	7.53×	10.51×	14.84×	9.66×	10.68×
Dividend yield	5.3%	6.6%	6.9%	5.5%	0.0%	5.2%	4.8%	6.3%
Payout ratio	52.7%	75.3%	89.4%	56.9%	0.0%	100.3%	76.8%	87.1%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	16.8%	10.3%	9.8%	13.3%	14.8%	9.4%	15.8%	16.1%
Return on invested capital	10.3%	8.4%	8.2%	8.7%	8.1%	5.4%	12.0%	11.7%
Return on assets	7.4%	5.2%	5.3%	6.4%	6.2%	3.8%	8.9%	8.7%
Free cash flow yield	-11.1%	4.5%	25.3%	11.7%	-6.0%	5.7%	10.0%	3.3%
Earnings yield	10.1%	8.8%	7.7%	9.7%	7.3%	5.2%	6.3%	7.2%
Enterprise value	€1.1B	€761.8M	€727.6M	€860.7M	€1.1B	€811.3M	€594.3M	€521.3M
Net debt / EBITDA	2.83×	2.62×	2.37×	2.84×	3.31×	5.83×	1.48×	1.82×
Cash conversion cycle (days)	168	136	123	135	153	196	101	113