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 64.61 678.1 760.5 - -
Change - 75.76% -39.8% -63.7% 949.56% 12.15% - -
Enterprise Value (EV) 1 98.88 98.35 48.63 35.95 509.7 685 737.8 717.9
Change - -0.54% -50.56% -26.07% 1,318.01% 34.39% 7.7% -2.7%
P/E -0.94x -1.35x -1.33x -1.15x -7.43x -5.84x -18x 19.3x
PBR 0.94x 0.81x 0.69x - 10.9x 11x 25.4x 7.54x
PEG - 0x 0x 0x 0.4x 1.73x 0.3x -0x
Capitalization / Revenue 32.6x 65.3x 12.4x 16.6x 139x 297x 10.8x 3.12x
EV / Revenue 19.1x 21.7x 3.38x 9.26x 104x 267x 10.5x 2.95x
EV / EBITDA -1.2x -1.25x -0.59x - -4.09x -4.32x -14.4x 13.2x
EV / EBIT -1.1x -1.08x -0.7x -0.33x -4x -3.87x -6.13x 42.7x
EV / FCF -1.01x -1.85x -1.03x -0.38x -4.83x -2.59x -3.05x 41.1x
FCF Yield -99.1% -54.1% -97.5% -262% -20.7% -38.7% -32.8% 2.44%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.24 -2.339 -1.391 -0.546 -0.4552 -0.4398 -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 2.570 2.570 2.570
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-5.84x267.48x-4.32x-.--% 881M
99.03x5.56x23.6x2.51% 335B
23.37x3.14x10.99x1.72% 68.69B
14.29x7.03x10.78x - 11.69B
16.42x2.08x6.92x2.75% 8.35B
20.52x6.49x17.27x-.--% 4.84B
42.03x2.63x30.06x0.68% 4.42B
37.25x7.02x20.07x - 4.35B
-241.35x - - -.--% 2.81B
Average 0.63x 37.68x 14.42x 1.09% 49.05B
Weighted average by Cap. 79.04x 5.68x 20.87x 2.32%

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