Valuation Prologue

Stocks

Market Closed - Euronext Paris Other stock markets 18:55:00 27/07/2026 +03			5-day change	1st Jan Change
0.3060 ^EUR	+3.38%		+6.99%	+20.95%

04-29	Prologue S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
12-17	Ténor Group SA agreed to acquire Dematerialization Business of Prologue S.A. for ?0.8 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	30.57	20.24	18.57	18.32	23.18	28.04	-
Change	-	-33.8%	-8.27%	-1.35%	26.58%	20.95%	-
Enterprise Value (EV) ¹	43.04	27.54	21.73	17.73	10.39	17.06	15.4
Change	-	-36.02%	-21.09%	-18.41%	-41.42%	64.25%	-9.73%
P/E	-12.3x	15.9x	-2.04x	7.14x	2.81x	10.2x	10.2x
PBR	-	-	-	-	-	-	-
PEG	-	-0x	0x	-0x	0x	-0.2x	-
Capitalization / Revenue	0.32x	0.19x	0.17x	0.16x	0.36x	0.57x	0.55x
EV / Revenue	0.46x	0.25x	0.19x	0.16x	0.16x	0.34x	0.3x
EV / EBITDA	4.95x	7.21x	3.17x	2.59x	51.9x	4x	3.43x
EV / EBIT	-44x	14.6x	-13.6x	3.77x	-4.25x	4.66x	3.96x
EV / FCF	7.95x	-29.5x	5.73x	5.32x	-0.83x	16.2x	8.8x
FCF Yield	12.6%	-3.4%	17.5%	18.8%	-121%	6.15%	11.4%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.028	0.014	-0.11	0.028	0.09	0.03	0.03
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	94.28	108.4	111.7	111.3	65	49.5	50.82
EBITDA ¹	8.69	3.817	6.86	6.843	0.2	4.26	4.49
EBIT ¹	-0.979	1.886	-1.598	4.697	-2.441	3.66	3.89
Net income ¹	-2.637	0.621	-10.2	1.977	9.825	2.65	2.89
Net Debt ¹	12.47	7.3	3.166	-0.585	-12.8	-10.98	-12.64
Reference price ²	0.3450	0.2220	0.2240	0.2000	0.2530	0.3060	0.3060
Nbr of stocks (in thousands)	88,622	91,167	82,884	91,578	91,634	91,634	-
Announcement Date	4/30/22 A	4/30/23 A	4/30/24 A	5/13/25 A	4/29/26 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.($)
PROLOGUE	9.87x	0.33x	3.79x	-	30.88M
MICROSOFT CORPORATION	22.02x	8.43x	13.96x	0.96%	2,835B
PALANTIR TECHNOLOGIES INC.	90.94x	36.68x	61.16x	-.--%	295B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	110.51x	35.26x	111.51x	0.16%	114B
DATADOG, INC.	445.91x	19.13x	76.92x	-.--%	87.87B
SYNOPSYS, INC.	138.39x	8.16x	20.83x	-.--%	71.51B
SEA LIMITED	33.28x	1.73x	13.55x	-.--%	61.25B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	117.59x	4.93x	24.38x	-.--%	43.01B
ROBLOX CORPORATION	-31.93x	4.18x	20x	-.--%	34.04B
DASSAULT SYSTÈMES SE	19.96x	3.74x	10.34x	1.42%	29.97B
Average	95.65x	12.26x	35.64x	0.28%	357.15B
Weighted average by Cap.	44.09x	11.64x	22.79x	0.78%