Valuation Materialise NV

Stocks

Market Closed - Nasdaq 23:00:00 01/10/2026 +03			5-day change	1st Jan Change
8.500 ^USD	-0.70%		+6.38%	+53.15%

09-28	European Equities Traded in the US as American Depositary Receipts Start Week Slightly Lower in Monday Trading	MT
09-10	European Equities Traded in the US as American Depositary Receipts Drop in Thursday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,234	486.3	350.8	401.7	279.2	436.2	-	-
Change	-	-60.57%	-27.86%	14.49%	-30.49%	56.21%	-	-
Enterprise Value (EV) ¹	1,128	418.4	287.6	340.6	208.4	355.4	339.8	318.2
Change	-	-62.91%	-31.25%	18.42%	-38.82%	70.53%	-4.38%	-6.36%
P/E	91.3x	-206x	54x	29.6x	36.4x	35.8x	26.7x	19.5x
PBR	5.12x	2.12x	1.48x	1.62x	1.09x	1.83x	1.71x	1.54x
PEG	-	2x	-0x	0x	-0.8x	0.6x	0.8x	0.5x
Capitalization / Revenue	6x	2.1x	1.37x	1.51x	1.04x	1.57x	1.48x	1.37x
EV / Revenue	5.49x	1.8x	1.12x	1.28x	0.78x	1.28x	1.15x	1x
EV / EBITDA	34.7x	22x	9.16x	10.8x	6.43x	9.56x	7.82x	6.17x
EV / EBIT	92.3x	-146x	51.2x	36.1x	23.3x	30.7x	19.5x	11.5x
EV / FCF	79.9x	-168x	34.3x	67.1x	23x	23.4x	19.9x	14.7x
FCF Yield	1.25%	-0.59%	2.92%	1.49%	4.35%	4.28%	5.03%	6.79%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.23	-0.04	0.11	0.23	0.13	0.2103	0.2826	0.387
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	205.4	232	256.1	266.8	267.6	278.3	294.8	318.4
EBITDA ¹	32.5	19.01	31.4	31.48	32.39	37.16	43.47	51.58
EBIT ¹	12.22	-2.872	5.619	9.432	8.936	11.57	17.41	27.68
Net income ¹	13.15	-2.123	6.722	13.47	7.718	12.43	16.72	22.75
Net Debt ¹	-105.5	-67.94	-63.18	-61.02	-70.8	-80.76	-96.33	-117.9
Reference price ²	20.989	8.234	5.939	6.800	4.727	7.538	7.538	7.538
Nbr of stocks (in thousands)	58,771	59,064	59,067	59,067	59,067	57,861	-	-
Announcement Date	3/3/22 A	2/14/23 A	2/21/24 A	2/20/25 A	2/19/26 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.($)
MATERIALISE NV	35.84x	1.28x	9.56x	-.--%	495M
MICROSOFT CORPORATION	26.04x	9.62x	15.73x	0.77%	3,809B
PALANTIR TECHNOLOGIES INC.	122.44x	53.43x	86.72x	-.--%	449B
ORACLE CORPORATION	20.67x	5.89x	10.32x	1.45%	416B
PALO ALTO NETWORKS, INC.	252.08x	22.5x	65.87x	-.--%	325B
CROWDSTRIKE HOLDINGS, INC.	2647.5x	44.38x	142.94x	-.--%	272B
SAP SE	26.28x	5.27x	16.62x	1.44%	243B
SERVICENOW, INC.	86.75x	8.42x	22.54x	-.--%	139B
FORTINET, INC.	57.81x	15.57x	41.01x	-.--%	131B
APPLOVIN CORPORATION	18.54x	11.83x	14.1x	-.--%	97.19B
Average	329.40x	17.82x	42.54x	0.37%	588.17B
Weighted average by Cap.	168.62x	14.98x	30.15x	0.66%