Company Valuation: Dassault Systèmes SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 68,803 44,035 58,181 43,965 31,289 29,456 - -
Change - -36% 32.12% -24.43% -28.83% -5.86% - -
Enterprise Value (EV) 1 69,693 44,262 57,603 42,506 29,759 26,955 25,869 24,762
Change - -36.49% 30.14% -26.21% -29.99% -9.42% -4.03% -4.28%
P/E 90.2x 47.9x 56x 37.2x 26.5x 22.4x 21.1x 19.6x
PBR 11.2x 6.1x 7.43x 4.85x 3.57x 2.94x 2.68x 2.44x
PEG - 2.3x 4.4x 2.7x - 2.1x 3.57x 2.52x
Capitalization / Revenue 14.2x 7.77x 9.78x 7.08x 5.01x 4.63x 4.37x 4.12x
EV / Revenue 14.3x 7.81x 9.68x 6.84x 4.77x 4.24x 3.84x 3.46x
EV / EBITDA 37.8x 21.3x 27.3x 19.5x 13.6x 11.7x 10.5x 9.38x
EV / EBIT 41.8x 23.4x 29.9x 21.4x 14.9x 13.1x 11.8x 10.6x
EV / FCF 46.2x 31.8x 40.6x 29x 20.3x 17.6x 15.6x 13.8x
FCF Yield 2.17% 3.15% 2.46% 3.45% 4.94% 5.69% 6.4% 7.24%
Dividend per Share 2 0.17 0.21 0.23 0.26 - 0.2816 0.2999 0.3248
Rate of return 0.32% 0.63% 0.52% 0.78% - 1.27% 1.35% 1.46%
EPS 2 0.58 0.7 0.79 0.9 0.9 0.9955 1.054 1.136
Distribution rate 29.3% 30% 29.1% 28.9% - 28.3% 28.4% 28.6%
Net sales 1 4,862 5,666 5,951 6,214 6,240 6,362 6,744 7,155
EBITDA 1 1,846 2,076 2,108 2,176 2,193 2,305 2,455 2,639
EBIT 1 1,666 1,892 1,926 1,984 1,994 2,052 2,188 2,340
Net income 1 773.7 931.5 1,051 1,200 1,196 1,327 1,415 1,509
Net Debt 1 890.2 227 -577.6 -1,459 -1,530 -2,501 -3,587 -4,693
Reference price 2 52.31 33.50 44.24 33.50 23.84 22.25 22.25 22.25
Nbr of stocks (in thousands) 1,315,298 1,314,673 1,315,270 1,312,390 1,312,475 1,323,863 - -
Announcement Date 2/3/22 2/2/23 2/1/24 2/4/25 2/11/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.42x9.4x15.32x0.78% 3,713B
113.89x49x79.4x-.--% 413B
70.66x14.9x31.42x-.--% 93.42B
413.26x17.79x69.85x-.--% 84B
154.15x9x22.98x-.--% 79.65B
37.94x2.01x15.8x-.--% 69.47B
119.95x5.24x25.03x-.--% 46.09B
-274.21x5.71x18.88x-.--% 37.83B
28.1x5.71x27.33x-.--% 36.62B
Average 76.57x 13.19x 34.00x 0.09% 508.13B
Weighted average by Cap. 42.39x 13.02x 22.81x 0.63%

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

  1. Stock Market
  2. Stocks
  3. DSY Stock
  4. 4DSY Stock
  5. Valuation Dassault Systèmes SE