|
Market Closed -
Euronext Paris
18:55:00 21/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 34.00 EUR | +0.74% |
|
-1.73% | -38.85% |
| 07-29 | Wavestone SA acquired Ai Builders for an enterprise value of ?19.3 million. | CI |
| 06-30 | AI and semiconductors: Acatis warns of the risk of an 'earnings bubble' |  |
Company Valuation: Wavestone
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 920.8 | 886.8 | 1,378 | 1,192 | 1,127 | 834.8 | - | - |
| Change | - | -3.69% | 55.4% | -13.53% | -5.42% | -25.93% | - | - |
| Enterprise Value (EV) 1 | 860.5 | 859.7 | 1,359 | 1,166 | 1,006 | 665.9 | 592 | 509.5 |
| Change | - | -0.09% | 58.06% | -14.18% | -13.76% | -33.78% | -11.1% | -13.94% |
| P/E | 18x | 17.7x | 20.7x | 15.7x | 13.7x | 10.8x | 9.45x | 8.66x |
| PBR | 3.58x | 2.96x | 2.11x | 1.88x | 1.61x | 1.09x | 0.98x | 0.9x |
| PEG | - | -11.28x | 2.6x | 1.1x | 1.69x | -1.76x | 0.6x | 0.95x |
| Capitalization / Revenue | 1.96x | 1.67x | 1.97x | 1.26x | 1.18x | 0.87x | 0.84x | 0.81x |
| EV / Revenue | 1.83x | 1.62x | 1.94x | 1.24x | 1.05x | 0.69x | 0.59x | 0.49x |
| EV / EBITDA | 10.6x | 10.4x | 12.4x | 8.97x | 7.57x | 5.19x | 4.08x | 3.37x |
| EV / EBIT | 11.5x | 11.2x | 13.4x | 9.79x | 8.39x | 5.74x | 4.47x | 3.69x |
| EV / FCF | 15.4x | 23x | 17x | 13.8x | 7.77x | 8.47x | 6.59x | 5.09x |
| FCF Yield | 6.49% | 4.36% | 5.89% | 7.24% | 12.9% | 11.8% | 15.2% | 19.6% |
| Dividend per Share 2 | 0.38 | 0.38 | 0.38 | 0.46 | 0.5 | 0.4906 | 0.5241 | 0.5554 |
| Rate of return | 0.83% | 0.85% | 0.68% | 0.95% | 1.09% | 1.44% | 1.54% | 1.63% |
| EPS 2 | 2.55 | 2.51 | 2.71 | 3.09 | 3.34 | 3.135 | 3.596 | 3.924 |
| Distribution rate | 14.9% | 15.1% | 14% | 14.9% | 15% | 15.6% | 14.6% | 14.2% |
| Net sales 1 | 470.1 | 532.3 | 701.1 | 943.7 | 954.3 | 963.7 | 999 | 1,031 |
| EBITDA 1 | 80.83 | 82.81 | 109.4 | 130 | 132.8 | 128.3 | 144.9 | 151.2 |
| EBIT 1 | 74.8 | 77.04 | 101.3 | 119.1 | 119.9 | 115.9 | 132.3 | 138 |
| Net income 1 | 51.03 | 50.07 | 58.2 | 75.56 | 81.99 | 79.47 | 91.72 | 96.38 |
| Net Debt 1 | -60.33 | -27.12 | -19.27 | -25.59 | -121.4 | -168.9 | -242.8 | -325.4 |
| Reference price 2 | 46.00 | 44.45 | 56.10 | 48.50 | 45.90 | 34.00 | 34.00 | 34.00 |
| Nbr of stocks (in thousands) | 20,017 | 19,951 | 24,564 | 24,570 | 24,554 | 24,554 | - | - |
| Announcement Date | 5/31/22 A | 5/31/23 A | 6/3/24 A | 6/2/25 A | 6/3/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.85x | 0.69x | 5.19x | 1.44% | 975M | |
| 23.14x | 3.77x | 13.17x | 2.87% | 222B | |
| -116.79x | 18.57x | 106.98x | -.--% | 115B | |
| 13.73x | 1.52x | 7.97x | 3.49% | 113B | |
| 14.91x | 2.72x | 10.28x | 5.51% | 87.05B | |
| 20.45x | 5.36x | 13.17x | 2.79% | 62.19B | |
| 14.69x | 2.13x | 9.06x | 5.31% | 47.45B | |
| 20.59x | 1.68x | 10.33x | 1.42% | 39.79B | |
| 20.4x | 1.55x | 9.86x | 0.92% | 38.85B | |
| 17.74x | 2.3x | 10.68x | 4.87% | 36.84B | |
| Average | 3.97x | 4.03x | 19.67x | 2.86% | 76.39B | |
| Weighted average by Cap. | -1.62x | 5.28x | 25.53x | 2.89% |
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
- WAVE Stock
- Valuation Wavestone
Select your edition
All financial news and data tailored to specific country editions
