|
Market Closed -
Euronext Paris
19:55:00 28/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 125.50 EUR | +0.24% |
|
+0.08% | +53.99% |
| 10-22 | French and Benelux stocks-Factors to watch | RE |
| 10-22 | Exail Technologies Lands Major Naval Navigation Systems Order | MT |
Company Valuation: Exail Technologies
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 283.5 | 341.7 | 328.1 | 295 | 1,383 | 2,130 | - | - |
| Change | - | 20.53% | -3.98% | -10.1% | 368.87% | 54.01% | - | - |
| Enterprise Value (EV) 1 | 383.7 | 650.6 | 602.2 | 552.9 | 1,380 | 2,683 | 2,816 | 2,742 |
| Change | - | 69.58% | -7.44% | -8.18% | 149.6% | 94.39% | 4.98% | -2.65% |
| P/E | 6.1x | -58.2x | 20.7x | -81x | 464x | 85.5x | 32.2x | 23.1x |
| PBR | 4.76x | 3.21x | 2.51x | 2.46x | 3.35x | 3.15x | 2.91x | 2.4x |
| PEG | - | 1x | -0x | 1x | -3x | 0x | 0x | 0.6x |
| Capitalization / Revenue | 1.59x | 1.9x | 1.02x | 0.79x | 2.89x | 3.74x | 2.89x | 2.45x |
| EV / Revenue | 2.15x | 3.62x | 1.87x | 1.48x | 2.88x | 4.71x | 3.82x | 3.15x |
| EV / EBITDA | 12.7x | 17.8x | 9.25x | 7.49x | 13.4x | 20x | 15.1x | 11.9x |
| EV / EBIT | 24.9x | 30.7x | 15.1x | 12.1x | 19.5x | 28.5x | 19.4x | 14.9x |
| EV / FCF | -10.3x | 22.2x | 25.3x | 9.62x | 21x | 56.6x | 42.8x | 28.4x |
| FCF Yield | -9.67% | 4.5% | 3.96% | 10.4% | 4.76% | 1.77% | 2.34% | 3.52% |
| Dividend per Share 2 | - | - | 0.27 | - | - | - | - | - |
| Rate of return | - | - | 1.4% | - | - | - | - | - |
| EPS 2 | 2.684 | -0.3431 | 0.9324 | -0.2142 | 0.1756 | 1.467 | 3.895 | 5.429 |
| Distribution rate | - | - | 29% | - | - | - | - | - |
| Net sales 1 | 178.3 | 179.8 | 322.8 | 373.1 | 478.5 | 569.7 | 737.9 | 870.7 |
| EBITDA 1 | 30.2 | 36.5 | 65.1 | 73.82 | 103.3 | 134.4 | 187.1 | 231 |
| EBIT 1 | 15.39 | 21.16 | 39.94 | 45.52 | 70.75 | 94 | 145 | 184.6 |
| Net income 1 | 46.21 | -5.869 | 15.89 | -3.641 | 2.98 | 25.02 | 71.08 | 100.1 |
| Net Debt 1 | 100.2 | 308.9 | 274 | 257.9 | -3.087 | 552.6 | 686.2 | 611.5 |
| Reference price 2 | 16.38 | 19.98 | 19.30 | 17.36 | 81.50 | 125.50 | 125.50 | 125.50 |
| Nbr of stocks (in thousands) | 17,309 | 17,104 | 17,002 | 16,994 | 16,972 | 16,974 | - | - |
| Announcement Date | 3/21/22 A | 4/17/23 A | 3/25/24 A | 3/25/25 A | 3/18/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 85.32x | 4.7x | 19.93x | -.--% | 2.37B | |
| 33.86x | 6.22x | 25.64x | 0.61% | 308B | |
| 30.54x | 2.97x | 17.04x | 1.46% | 263B | |
| 25.97x | 1.73x | 12.81x | 1.76% | 170B | |
| -272.29x | 1.6x | 37.97x | -.--% | 133B | |
| 20.34x | 1.93x | 13.98x | 2.25% | 144B | |
| 29x | 4.2x | 17.57x | 1.18% | 136B | |
| 27.86x | 3x | 13.6x | 1.5% | 127B | |
| 20.88x | 1.77x | 14.46x | 1.78% | 95.87B | |
| 18.47x | 1.97x | 13.92x | 1.76% | 78.31B | |
| Average | 1.99x | 3.01x | 18.69x | 1.23% | 145.69B | |
| Weighted average by Cap. | 0.45x | 3.27x | 19.39x | 1.27% |
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
- Stock Market
- Stocks
- EXA Stock
- Valuation Exail Technologies
Select your edition
All financial news and data tailored to specific country editions
