Valuation 74Software Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 23:43:38 18/09/2026 +03			5-day change	1st Jan Change
38.00 ^EUR	-1.30%		+0.26%	-7.54%

09-10	Euronext includes Genfit, Inventiva in SBF120 index; Interparfums, Verallia excluded	RE
07-24	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	573.3	354.3	552	802.8	1,215	1,096	-	-
Change	-	-38.21%	55.81%	45.43%	51.29%	-9.72%	-	-
Enterprise Value (EV) ¹	643.1	453.1	627.6	1,053	1,408	1,301	1,222	1,155
Change	-	-29.55%	38.52%	67.81%	33.65%	-7.6%	-6.02%	-5.48%
P/E	59.8x	-9x	15.4x	16.5x	29.9x	20.3x	16.1x	12.9x
PBR	1.56x	-	1.6x	1.22x	2.23x	1.83x	1.64x	1.45x
PEG	-	0x	-0x	-7.05x	-1.8x	0.6x	0.6x	0.5x
Capitalization / Revenue	2.01x	1.13x	1.73x	1.74x	1.72x	1.48x	1.43x	1.38x
EV / Revenue	2.25x	1.44x	1.97x	2.28x	1.99x	1.76x	1.6x	1.45x
EV / EBITDA	14.5x	7.91x	7.95x	10.8x	11.2x	9.51x	8.04x	6.61x
EV / EBIT	19.5x	9.79x	9.99x	12x	13.1x	10.5x	9.37x	7.28x
EV / FCF	63.7x	-78.1x	21.1x	53.3x	16.7x	22.9x	13.2x	10.2x
FCF Yield	1.57%	-1.28%	4.74%	1.88%	5.97%	4.36%	7.57%	9.83%
Dividend per Share ²	0.4	0.4	-	-	-	0.6	0.85	0.95
Rate of return	1.49%	2.4%	-	-	-	1.59%	2.25%	2.52%
EPS ²	0.45	-1.85	1.71	1.67	1.39	1.859	2.349	2.925
Distribution rate	88.9%	-21.6%	-	-	-	32.3%	36.2%	32.5%
Net sales ¹	285.5	314	319	461.9	707.2	739.5	766.2	796.4
EBITDA ¹	44.5	57.3	78.9	97.6	125.2	136.7	152	174.7
EBIT ¹	32.9	46.3	62.8	87.7	107.3	123.9	130.5	158.7
Net income ¹	9.6	-40	35.8	39.3	40.8	55.13	68.7	85.17
Net Debt ¹	69.8	98.8	75.6	250.4	193	204.1	125.8	58.89
Reference price ²	26.90	16.65	26.40	27.60	41.50	37.70	37.70	37.70
Nbr of stocks (in thousands)	21,314	21,277	20,909	29,086	29,266	29,083	-	-
Announcement Date	2/22/22 A	2/22/23 A	2/21/24 A	2/26/25 A	2/25/26 A	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MICROSOFT CORPORATION	25.07x	9.26x	15.15x	0.8%	3,667B
PALANTIR TECHNOLOGIES INC.	116.4x	50.67x	82.24x	-.--%	427B
DATADOG, INC.	410.75x	17.46x	69.02x	-.--%	82.56B
CADENCE DESIGN SYSTEMS, INC.	58.87x	12.44x	26.23x	-.--%	77.91B
SYNOPSYS, INC.	96.92x	8.29x	21x	-.--%	73.77B
SEA LIMITED	34.34x	1.66x	13.29x	-.--%	62.34B
ATLASSIAN CORPORATION	194.07x	6.2x	23.94x	-.--%	48.62B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	111.51x	4.4x	21.39x	-.--%	38.42B
TWILIO INC.	28.38x	5.87x	28.18x	-.--%	37.45B
Average	119.59x	12.92x	33.38x	0.09%	501.61B
Weighted average by Cap.	45.23x	13.16x	22.99x	0.65%