Valuation Dassault Systèmes SE Wiener Boerse

Stocks

Real-time Estimate Tradegate 02:46:44 2026-09-25 EDT			5-day change	1st Jan Change
21.38 ^EUR	+0.59%		+3.71%	-10.94%

09-17	BNP Paribas Downgrades Dassault Systèmes to Underperform	MT
09-14	Capgemini, Dassault Systemes, Teleperformance... the AI casualties bounce back

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	28,026	-	-
Change	-	-36%	32.12%	-24.43%	-28.83%	-10.43%	-	-
Enterprise Value (EV) ¹	69,693	44,262	57,603	42,506	29,759	25,682	24,595	23,516
Change	-	-36.49%	30.14%	-26.21%	-29.99%	-13.7%	-4.23%	-4.39%
P/E	90.2x	47.9x	56x	37.2x	26.5x	21.3x	19.9x	18.4x
PBR	11.2x	6.1x	7.43x	4.85x	3.57x	2.8x	2.54x	2.31x
PEG	-	2.3x	4.4x	2.7x	-	2x	2.84x	2.36x
Capitalization / Revenue	14.2x	7.77x	9.78x	7.08x	5.01x	4.4x	4.14x	3.9x
EV / Revenue	14.3x	7.81x	9.68x	6.84x	4.77x	4.03x	3.64x	3.27x
EV / EBITDA	37.8x	21.3x	27.3x	19.5x	13.6x	11.1x	9.99x	8.86x
EV / EBIT	41.8x	23.4x	29.9x	21.4x	14.9x	12.5x	11.2x	10x
EV / FCF	46.2x	31.8x	40.6x	29x	20.3x	16.7x	14.7x	13x
FCF Yield	2.17%	3.15%	2.46%	3.45%	4.94%	5.99%	6.78%	7.68%
Dividend per Share ²	0.17	0.21	0.23	0.26	-	0.2809	0.3022	0.3274
Rate of return	0.32%	0.63%	0.52%	0.78%	-	1.33%	1.43%	1.55%
EPS ²	0.58	0.7	0.79	0.9	0.9	0.9951	1.065	1.148
Distribution rate	29.3%	30%	29.1%	28.9%	-	28.2%	28.4%	28.5%
Net sales ¹	4,862	5,666	5,951	6,214	6,240	6,367	6,764	7,183
EBITDA ¹	1,846	2,076	2,108	2,176	2,193	2,306	2,462	2,655
EBIT ¹	1,666	1,892	1,926	1,984	1,994	2,054	2,194	2,352
Net income ¹	773.7	931.5	1,051	1,200	1,196	1,327	1,430	1,530
Net Debt ¹	890.2	227	-577.6	-1,459	-1,530	-2,344	-3,431	-4,510
Reference price ²	52.31	33.50	44.24	33.50	23.84	21.17	21.17	21.17
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

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.($)
MICROSOFT CORPORATION	25.28x	9.34x	15.26x	0.8%	3,697B
PALANTIR TECHNOLOGIES INC.	126.07x	55.06x	89.36x	-.--%	463B
DATADOG, INC.	458.99x	19.62x	77.59x	-.--%	92.25B
CADENCE DESIGN SYSTEMS, INC.	67x	14.14x	29.8x	-.--%	88.68B
SYNOPSYS, INC.	106.97x	9.05x	24.18x	-.--%	81.43B
SEA LIMITED	34x	1.64x	13.13x	-.--%	61.7B
ATLASSIAN CORPORATION	193.18x	6.2x	24.01x	-.--%	48.76B
TWILIO INC.	34.88x	7.3x	35.04x	-.--%	46.02B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	110.17x	4.35x	21.13x	-.--%	37.95B
Average	128.50x	14.08x	36.61x	0.09%	513B
Weighted average by Cap.	48.97x	14.02x	24.68x	0.64%