Company Valuation: DBV Technologies

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 168.2 295.6 178 64.61 678.1 684.7 - -
Change - 75.76% -39.8% -63.7% 949.56% 0.98% - -
Enterprise Value (EV) 1 98.88 98.35 48.63 35.95 509.7 609.3 662 642.1
Change - -0.54% -50.56% -26.07% 1,318.01% 19.53% 8.66% -3.01%
P/E -0.94x -1.35x -1.33x -1.15x -7.43x -4.71x -16.2x 17.4x
PBR 0.94x 0.81x 0.69x - 10.9x 9.93x 22.9x 6.79x
PEG - 0x 0x 0x 0.4x -0.6x 0.2x -0x
Capitalization / Revenue 32.6x 65.3x 12.4x 16.6x 139x 267x 9.75x 2.81x
EV / Revenue 19.1x 21.7x 3.38x 9.26x 104x 238x 9.43x 2.64x
EV / EBITDA -1.2x -1.25x -0.59x - -4.09x -3.84x -12.9x 11.8x
EV / EBIT -1.1x -1.08x -0.7x -0.33x -4x -3.44x -5.5x 38.2x
EV / FCF -1.01x -1.85x -1.03x -0.38x -4.83x -2.3x -2.73x 36.7x
FCF Yield -99.1% -54.1% -97.5% -262% -20.7% -43.5% -36.6% 2.72%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.24 -2.339 -1.391 -0.546 -0.4552 -0.491 -0.143 0.133
Distribution rate - - - - - - - -
Net sales 1 5.165 4.526 14.39 3.883 4.886 2.561 70.24 243.4
EBITDA 1 -82.28 -78.71 -82.74 - -124.7 -158.7 -51.22 54.32
EBIT 1 -89.75 -90.72 -69.94 -107.7 -127.5 -177.1 -120.4 16.82
Net income 1 -144.5 -90.53 -66.54 -105.5 -127.4 -174.1 -116 7.006
Net Debt 1 -69.31 -197.3 -129.4 -28.66 -168.3 -75.46 -22.7 -42.61
Reference price 2 3.059 3.146 1.849 0.630 3.380 2.314 2.314 2.314
Nbr of stocks (in thousands) 54,983 93,967 96,256 102,550 200,618 295,915 - -
Announcement Date 3/3/22 A 3/2/23 A 3/7/24 A 3/24/25 A 3/26/26 A - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-4.71x237.9x-3.84x-.--% 789M
29.28x5.36x22.26x2.65% 316B
24.88x3.38x11.92x1.6% 73.28B
12.48x6.33x9.65x - 9.87B
15.86x1.99x6.75x2.85% 8.15B
21.29x6.02x17.05x-.--% 4.38B
36.73x2.34x27.37x0.75% 3.91B
31.1x5.92x16.92x - 3.62B
-135.16x - - -.--% 2.51B
Average 3.53x 33.65x 13.51x 1.12% 46.96B
Weighted average by Cap. 26.82x 5.39x 19.76x 2.4%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. DBV Stock
  4. Valuation DBV Technologies