Valuation DBT

Stocks

Real-time Euronext Paris 08:16:03 2026-09-15 EDT			5-day change	1st Jan Change
0.0810 ^EUR	-1.94%		+76.86%	+140.36%

04-29	DBT SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
02-23	Snowflake Inc's. Cortex Code Expands Towards Supporting Any Data, Anywhere	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4.092	1.38	1.857	0.2417	1.216	-	-
Change	-	-66.27%	34.56%	-86.99%	403.13%	-	-
Enterprise Value (EV) ¹	4.092	6.026	12.92	0.2417	19.92	29.22	42.12
Change	-	47.27%	114.34%	-98.13%	8,140.12%	46.7%	44.15%
P/E	-	-1.5x	-0.52x	-0.08x	-0.41x	-0.41x	-0.41x
PBR	-	-	-	-	-	-	-
PEG	-	-	0x	0x	0x	-	-
Capitalization / Revenue	-	0.13x	0.18x	0.03x	0.18x	0.14x	0.11x
EV / Revenue	-	0.56x	1.27x	0.03x	2.97x	3.36x	3.86x
EV / EBITDA	-	-0.96x	-2.98x	-0.06x	-4.06x	-7.49x	-13.6x
EV / EBIT	-0.69x	-0.71x	-2.87x	-0.04x	-2.43x	-3.9x	-5.85x
EV / FCF	-	-0.72x	-1.03x	-	-2.12x	-3.18x	-3.26x
FCF Yield	-	-139%	-96.8%	-	-47.2%	-31.5%	-30.6%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	-2	-0.71	-0.411	-0.2	-0.2	-0.2
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	-	10.69	10.16	7.605	6.7	8.7	10.9
EBITDA ¹	-	-6.248	-4.333	-4.016	-4.9	-3.9	-3.1
EBIT ¹	-5.968	-8.506	-4.499	-5.768	-8.2	-7.5	-7.2
Net income ¹	-5.69	-8.981	-3.58	-6.057	-8.5	-7.8	-7.4
Net Debt ¹	-	4.646	11.06	-	18.7	28	40.9
Reference price ²	114.0000	3.0000	0.3700	0.0337	0.0826	0.0826	0.0826
Nbr of stocks (in thousands)	35.9	460	5,019	7,172	14,722	-	-
Announcement Date	4/28/23	4/30/24	4/30/25	4/30/26	-	-	-

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.($)
DBT	-0.41x	2.97x	-4.06x	-	1.4M
ABB LTD	23.6x	4.29x	19.8x	1.29%	167B
BLOOM ENERGY CORPORATION	125.14x	18.34x	84.3x	-.--%	75.71B
DOOSAN ENERBILITY CO., LTD.	146.05x	3.2x	34.19x	-.--%	41.28B
LS ELECTRIC CO., LTD.	55.51x	4.69x	35.13x	0.55%	22.02B
HYOSUNG HEAVY INDUSTRIES CORPORATION	33.29x	3.71x	21.98x	0.38%	19.38B
ABB INDIA LIMITED	92.57x	10.09x	73.31x	0.57%	16.07B
CG POWER AND INDUSTRIAL SOLUTIONS LIMITED	90.33x	8.98x	65.21x	0.24%	14.94B
GE VERNOVA T&D INDIA LIMITED	73.22x	14.12x	54.36x	0.27%	12.14B
CHINA SHIPBUILDING INDUSTRY GROUP POWER CO., LTD.	26.35x	-	-	-	11.48B
Average	66.56x	7.82x	42.69x	0.41%	38.05B
Weighted average by Cap.	66.63x	7.81x	40.98x	0.68%