Valuation EDAP TMS S.A.

Stocks

Market Closed - Nasdaq 16:00:00 2026-08-25 EDT			5-day change	1st Jan Change
4.390 ^USD	+5.02%		+3.05%	+33.43%

08-25	European Equities Traded in the US as American Depositary Receipts Rise Slightly in Tuesday Trading	MT
08-21	European Equities Traded in the US as American Depositary Receipts Track Higher in Friday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	199.7	356.7	195	82	123	201.7	-	-
Change	-	78.6%	-45.35%	-57.94%	50.03%	63.98%	-	-
Enterprise Value (EV)	199.7	356.7	195	82	123	201.7	201.7	201.7
Change	-	78.6%	-45.35%	-57.94%	50.03%	63.98%	0%	0%
P/E	268x	-109x	-8.56x	-4.02x	-4.11x	-3.69x	-5.72x	-7.95x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0x	0.4x	-0.1x	-0.1x	0.2x	0.3x
Capitalization / Revenue	4.06x	5.94x	2.98x	1.19x	1.7x	3.88x	2.89x	2.29x
EV / Revenue	0x	0x	0x	0x	0x	3.88x	2.89x	2.29x
EV / EBITDA	-	-0x	-0x	-0x	-0x	-6.1x	-10.5x	-16.3x
EV / EBIT	-0x	-0x	-0x	-0x	-0x	-6.71x	-8.92x	-13.8x
EV / FCF	-	-0x	-	-	-	-5.59x	-6.45x	-7.43x
FCF Yield	-	-1.65%	-	-	-	-17.9%	-15.5%	-13.5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.0223	-0.0982	-0.6171	-0.55	-0.7995	-1.19	-0.768	-0.552
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	49.17	60.1	65.41	69.15	72.32	52	69.73	88.06
EBITDA ¹	-	-2.893	-19.33	-19.4	-21.35	-33.05	-19.2	-12.4
EBIT ¹	-1.799	-4.642	-21.45	-22.15	-25.32	-30.06	-22.62	-14.57
Net income ¹	0.7812	-3.198	-22.93	-20.51	-29.99	-47.66	-31.59	-24.05
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	5.990	10.660	5.280	2.210	3.290	4.390	4.390	4.390
Nbr of stocks (in thousands)	33,346	33,466	36,927	37,104	37,392	45,953	-	-
Announcement Date	3/30/22	3/30/23	3/27/24	3/27/25	3/25/26	-	-	-

¹USD in Million²USD

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.($)
EDAP TMS S.A.	-3.69x	-	-	-	202M
THERMO FISHER SCIENTIFIC, INC.	31.28x	5.51x	21.14x	0.29%	232B
DANAHER CORPORATION	36.43x	6.54x	20.73x	0.66%	152B
INTUITIVE SURGICAL, INC.	40.78x	10.6x	23.43x	-.--%	131B
BOSTON SCIENTIFIC CORPORATION	18.61x	3.79x	12.3x	-.--%	72.26B
SIEMENS HEALTHINEERS AG	19.67x	2.36x	11.79x	2.59%	51.57B
EDWARDS LIFESCIENCES CORPORATION	35.91x	7.21x	22.81x	-.--%	52.38B
AGILENT TECHNOLOGIES, INC.	30.1x	6x	20.58x	0.66%	43.71B
WATERS CORPORATION	72.56x	6.92x	21.07x	-.--%	40.72B
ILLUMINA, INC.	45.46x	7.4x	26.11x	-.--%	33.97B
Average	32.71x	6.26x	19.99x	0.47%	81.03B
Weighted average by Cap.	34.81x	6.46x	20.33x	0.41%