Valuation 2CRSi

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-08-07 EDT			Pre-market 02:56:06
27.60 ^EUR	-0.79%		27.59	-0.04%

08-05	2CRSi steps up in post-quantum cybersecurity and extends its stock market rebound
08-04	2CRSi and Quanthor join forces to secure critical infrastructure

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2024	2025	2026	2027	2028
Market Cap ¹	59.67	46.67	73.17	148.2	623.1	-	-
Change	-	-21.79%	-	102.5%	320.57%	-	-
Enterprise Value (EV) ¹	126.1	113.6	73.17	160	618.2	598.1	529.4
Change	-	-9.92%	-	118.72%	286.29%	-3.25%	-11.48%
P/E	-14.5x	-46.9x	26.4x	-	30x	8.96x	7.71x
PBR	1.47x	1.15x	2.77x	5.08x	17.2x	7.22x	4.01x
PEG	-	0.6x	-	-	-	0x	0.5x
Capitalization / Revenue	0.37x	0.25x	0.43x	0.67x	1.5x	0.55x	0.45x
EV / Revenue	0.77x	0.62x	0.43x	0.73x	1.49x	0.53x	0.38x
EV / EBITDA	17.3x	12x	11.4x	28.6x	19.9x	7.29x	4.12x
EV / EBIT	252x	162x	17x	100x	23.6x	8.19x	4.47x
EV / FCF	-19.7x	13.8x	-13.6x	482x	36.8x	29.8x	7.71x
FCF Yield	-5.07%	7.24%	-7.33%	0.21%	2.72%	3.36%	13%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.29	-0.07	0.1246	-	0.9188	3.079	3.58
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	163.3	183.6	170.6	220.7	415.5	1,130	1,388
EBITDA ¹	7.3	9.5	6.4	5.6	31.05	82	128.5
EBIT ¹	0.5	0.7	4.3	1.595	26.2	73	118.4
Net income ¹	-4.7	-1.6	2.4	2.128	20.8	60.25	96.55
Net Debt ¹	66.4	66.9	-	11.86	-4.95	-25.05	-93.7
Reference price ²	4.20	3.28	3.28	6.65	27.60	27.60	27.60
Nbr of stocks (in thousands)	14,207	14,207	22,273	22,280	22,577	-	-
Announcement Date	6/15/21	7/11/22	10/31/24	10/30/25	-	-	-

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.($)
2CRSI	30.04x	1.49x	19.91x	-.--%	720M
DELL TECHNOLOGIES INC.	26.64x	1.82x	16.83x	0.55%	293B
SEAGATE TECHNOLOGY HOLDINGS PLC	23.64x	9.53x	17.11x	0.37%	184B
HEWLETT PACKARD ENTERPRISE COMPANY	23.76x	1.89x	9.9x	1.06%	70.47B
LENOVO GROUP LIMITED	19.8x	0.42x	8.01x	1.7%	44.43B
ASIA VITAL COMPONENTS CO., LTD.	28.29x	4.72x	17.58x	1.21%	33.82B
KING SLIDE WORKS CO., LTD.	33.58x	19.75x	24.5x	1.27%	32.78B
HP INC.	13.26x	0.57x	6.93x	3.99%	27.48B
TD SYNNEX CORPORATION	15.89x	0.3x	8.84x	0.76%	20.18B
DAWNING INFORMATION INDUSTRY CO., LTD.	44.72x	-	-	0.68%	19.25B
Average	25.96x	4.50x	14.40x	1.16%	72.65B
Weighted average by Cap.	25.25x	4.62x	15.44x	0.82%