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 64.61 678.1 702.5 - -
Change - 75.76% -39.8% -63.7% 949.56% 3.6% - -
Enterprise Value (EV) 1 98.88 98.35 48.63 35.95 509.7 627 679.8 659.9
Change - -0.54% -50.56% -26.07% 1,318.01% 23.01% 8.41% -2.93%
P/E -0.94x -1.35x -1.33x -1.15x -7.43x -5.4x -16.6x 17.8x
PBR 0.94x 0.81x 0.69x - 10.9x 10.2x 23.5x 6.96x
PEG - 0x 0x 0x 0.4x 1.6x 0.2x -0x
Capitalization / Revenue 32.6x 65.3x 12.4x 16.6x 139x 274x 10x 2.89x
EV / Revenue 19.1x 21.7x 3.38x 9.26x 104x 245x 9.68x 2.71x
EV / EBITDA -1.2x -1.25x -0.59x - -4.09x -3.95x -13.3x 12.1x
EV / EBIT -1.1x -1.08x -0.7x -0.33x -4x -3.54x -5.64x 39.2x
EV / FCF -1.01x -1.85x -1.03x -0.38x -4.83x -2.37x -2.81x 37.7x
FCF Yield -99.1% -54.1% -97.5% -262% -20.7% -42.2% -35.6% 2.65%
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 2.374 2.374 2.374
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.($)
-5.4x244.83x-3.95x-.--% 815M
108.04x6.02x25.53x2.3% 366B
23.54x3.2x11.19x1.68% 70.76B
14.62x7.18x11x - 11.96B
17x2.19x7.45x2.61% 8.72B
20.89x6.55x17.44x-.--% 5B
42.63x2.67x30.49x0.67% 4.59B
36.37x5.67x16.61x - 3.16B
-218.65x - - -.--% 2.54B
Average 4.34x 34.79x 14.47x 1.04% 52.62B
Weighted average by Cap. 87.40x 5.94x 22.52x 2.15%

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