Valuation EDAP TMS S.A.

Stocks

Market Closed - Nasdaq 16:00:00 2026-09-15 EDT			5-day change	1st Jan Change
4.080 ^USD	-0.73%		-1.69%	+24.01%

09-15	European Equities Traded in the US as American Depositary Receipts Decline in Tuesday Trading	MT
09-11	European Equities Traded in the US as American Depositary Receipts Rise 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	188.9	-	-
Change	-	78.6%	-45.35%	-57.94%	50.03%	53.53%	-	-
Enterprise Value (EV)	199.7	356.7	195	82	123	188.9	188.9	188.9
Change	-	78.6%	-45.35%	-57.94%	50.03%	53.53%	0%	0%
P/E	268x	-109x	-8.56x	-4.02x	-4.11x	-3.43x	-5.31x	-7.39x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0x	0.4x	-0.1x	-0.1x	0.1x	0.3x
Capitalization / Revenue	4.06x	5.94x	2.98x	1.19x	1.7x	3.63x	2.71x	2.14x
EV / Revenue	0x	0x	0x	0x	0x	3.63x	2.71x	2.14x
EV / EBITDA	-	-0x	-0x	-0x	-0x	-5.71x	-9.84x	-15.2x
EV / EBIT	-0x	-0x	-0x	-0x	-0x	-6.28x	-8.35x	-13x
EV / FCF	-	-0x	-	-	-	-5.23x	-6.03x	-6.95x
FCF Yield	-	-1.65%	-	-	-	-19.1%	-16.6%	-14.4%
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	4.080	4.080	4.080
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.	-3.45x	-	-	-	189M
THERMO FISHER SCIENTIFIC, INC.	30.49x	5.39x	20.64x	0.3%	227B
DANAHER CORPORATION	34.28x	6.21x	19.68x	0.69%	143B
INTUITIVE SURGICAL, INC.	40.96x	10.8x	23.84x	-.--%	134B
BOSTON SCIENTIFIC CORPORATION	17x	3.47x	11.31x	-.--%	65.29B
SIEMENS HEALTHINEERS AG	19.37x	2.33x	11.69x	2.63%	50.09B
EDWARDS LIFESCIENCES CORPORATION	33.79x	6.76x	21.37x	-.--%	49.29B
AGILENT TECHNOLOGIES, INC.	28.59x	5.68x	19.28x	0.7%	41.39B
WATERS CORPORATION	71.78x	6.85x	20.89x	-.--%	40.28B
RESMED, INC.	19.1x	5.33x	13.75x	1.19%	31.9B
Average	29.19x	5.87x	18.05x	0.61%	78.17B
Weighted average by Cap.	32.90x	6.28x	19.36x	0.47%