Mevaco S.A. (MEVA.AT) 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

+298.6%

€24.95

vs €6.26 price

Levered DCF

€48.34

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

2.79

Grey zone

Rating

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	9.32×	8.21×	12.67×	8.73×	11.94×	-30.29×	40.24×	-11.48×
P/B	2.26×	1.21×	1.3×	0.96×	0.93×	0.73×	0.79×	0.44×
P/S	1.29×	0.68×	0.93×	0.67×	0.88×	1.84×	1.2×	0.95×
EV / EBITDA	6.07×	4.45×	7.47×	5.08×	5.95×	37.97×	13.43×	36.19×
Gross margin	30.1%	23.5%	21.8%	22.6%	21.3%	12.4%	16.1%	11.5%
Operating margin	18.0%	10.9%	9.6%	9.7%	10.6%	-7.7%	3.8%	-5.0%
Net margin	13.9%	8.3%	7.4%	7.7%	7.6%	-6.1%	3.0%	-8.3%
Current ratio	1.91×	1.43×	1.59×	1.49×	1.5×	1.47×	1.24×	1.01×
Debt / equity	0.12×	0.13×	0.14×	0.22×	0.17×	0.23×	0.17×	0.18×
Interest coverage	74.67×	23.36×	14.49×	35.07×	13.3×	-3.08×	2.87×	-2.22×
Dividend yield	2.7%	3.7%	3.2%	2.7%	0.0%	0.0%	0.0%	0.0%
Payout ratio	25.5%	30.6%	39.6%	23.2%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	24.3%	14.8%	10.3%	11.0%	8.0%	-2.4%	2.0%	-3.8%
Return on invested capital	20.4%	12.4%	8.5%	8.1%	6.9%	-2.1%	1.4%	-1.5%
Return on assets	15.3%	7.3%	6.0%	5.7%	5.0%	-1.6%	1.4%	-2.6%
Free cash flow yield	3.0%	15.5%	3.6%	4.3%	18.5%	0.3%	-5.0%	11.2%
Earnings yield	10.7%	12.2%	7.9%	11.5%	8.6%	-3.3%	2.5%	-8.7%
Enterprise value	€86.6M	€34.5M	€38M	€25.6M	€20.7M	€18.7M	€20.3M	€11.5M
Net debt / EBITDA	-0.52×	-0.88×	-0.37×	-0.37×	-0.55×	4.67×	1.56×	5.17×
Cash conversion cycle (days)	71	17	97	102	70	175	111	135