Valuation Cegedim

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-24 EDT			5-day change	1st Jan Change
10.10 ^EUR	-1.94%		-0.59%	-25.46%

06-10	TP ICAP initiates coverage of Cegedim with a 'buy' rating
05-28	Cegedim Business Services secures renewal of accreditation and certification

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	331.1	198.9	243.6	174.8	186.6	138.7	-	-
Change	-	-39.93%	22.47%	-28.22%	6.71%	-25.66%	-	-
Enterprise Value (EV) ¹	582.4	427.9	482.1	359.3	418.8	300.8	272.4	236.6
Change	-	-26.53%	12.65%	-25.46%	16.55%	-28.17%	-9.44%	-13.17%
P/E	12.6x	14.6x	-35.7x	-11.6x	19.4x	6.88x	4.58x	4.29x
PBR	1.43x	0.7x	0.83x	0.62x	0.66x	0.48x	0.44x	0.41x
PEG	-	-0.3x	0x	-0x	-0x	0x	0.1x	0.63x
Capitalization / Revenue	0.63x	0.36x	0.4x	0.27x	0.29x	0.21x	0.2x	0.2x
EV / Revenue	1.11x	0.77x	0.78x	0.55x	0.65x	0.46x	0.4x	0.34x
EV / EBITDA	5.56x	4.45x	4.43x	2.91x	3.4x	2.15x	1.84x	1.53x
EV / EBIT	14.6x	16.7x	15.2x	9.1x	11x	5.84x	4.77x	3.87x
EV / FCF	24.1x	41.4x	21.5x	30.1x	8.07x	13x	9.75x	7.66x
FCF Yield	4.15%	2.42%	4.65%	3.32%	12.4%	7.68%	10.3%	13.1%
Dividend per Share ²	0.5	-	-	-	-	-	-	0.4419
Rate of return	2.08%	-	-	-	-	-	-	4.37%
EPS ²	1.9	1	-0.5	-1.1	0.7	1.469	2.207	2.356
Distribution rate	26.3%	-	-	-	-	-	-	18.8%
Net sales ¹	524.7	555.6	616	654.5	649.2	660.4	681.2	703
EBITDA ¹	104.7	96.2	108.8	123.6	123.3	139.8	148.5	155
EBIT ¹	39.9	25.67	31.67	39.48	38.09	51.54	57.13	61.15
Net income ¹	26.22	13.62	-7.407	-14.71	9.398	21.3	30.62	32.61
Net Debt ¹	251.3	229	238.5	184.5	232.3	162.2	133.8	97.88
Reference price ²	24.00	14.56	17.86	12.75	13.55	10.10	10.10	10.10
Nbr of stocks (in thousands)	13,796	13,660	13,638	13,712	13,768	13,731	-	-
Announcement Date	3/24/22	3/23/23	3/27/24	3/27/25	3/26/26	-	-	-

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.($)
CEGEDIM	7.01x	0.48x	2.29x	-.--%	161M
ORACLE CORPORATION	18.65x	5.36x	9.58x	1.71%	346B
SAP SE	18.35x	3.64x	11.24x	2.09%	170B
SERVICENOW, INC.	56.78x	5.8x	15.5x	-.--%	94.82B
CONSTELLATION SOFTWARE INC.	30.68x	2.92x	10.52x	0.22%	38.58B
STRATEGY INC	8.74x	79.04x	674x	-.--%	33.63B
FAIR ISAAC CORPORATION	31.68x	12.41x	20.19x	-.--%	27.97B
TOAST, INC.	32.05x	1.94x	17.71x	-.--%	16.46B
TRIMBLE, INC.	22.3x	3.22x	10.86x	-	11.74B
GUIDEWIRE SOFTWARE, INC.	75.11x	7.1x	30.44x	-.--%	10.94B
Average	30.13x	12.19x	80.23x	0.45%	75.04B
Weighted average by Cap.	25.23x	8.38x	41.42x	1.29%