Valuation Evotec LIQUIDNET SYSTEMS

Stocks

Real-time Estimate Tradegate Other stock markets 05:15:36 2026-06-29 EDT			5-day change	1st Jan Change
4.916 ^EUR	-62.18%		0.00%	-

06-11	Evotec Se Announces Board Changes	CI
06-08	Wanted: Billions in Venture Capital to Fuel Growth	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,444	2,696	3,765	1,453	966.4	872	-	-
Change	-	-63.78%	39.63%	-61.41%	-33.49%	-9.76%	-	-
Enterprise Value (EV) ¹	7,099	2,485	3,787	1,669	938.7	886.3	941.4	922.7
Change	-	-65%	52.43%	-55.93%	-43.75%	-5.58%	6.21%	-1.98%
P/E	32.7x	-15.4x	-45.3x	-7.38x	-9.4x	-6.9x	-25.1x	26.3x
PBR	5.44x	2.27x	3.37x	6.89x	1.19x	1.28x	1.35x	1.29x
PEG	-	0x	0.9x	-0x	0.2x	-0.3x	0.3x	-0x
Capitalization / Revenue	12x	3.59x	4.82x	1.82x	1.23x	1.18x	1.07x	0.97x
EV / Revenue	11.5x	3.31x	4.85x	2.09x	1.19x	1.2x	1.15x	1.03x
EV / EBITDA	66.2x	24.4x	57.1x	74x	22.8x	27.2x	11.2x	6.59x
EV / EBIT	173x	119x	-142x	-11.7x	-16.7x	-9.91x	-104x	16.8x
EV / FCF	2,155x	114x	-21.4x	-16.8x	-11.5x	-6.2x	-23.1x	29.8x
FCF Yield	0.05%	0.88%	-4.67%	-5.95%	-8.71%	-16.1%	-4.33%	3.36%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.3	-0.99	-0.47	-1.11	-0.58	-0.7105	-0.1952	0.1864
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	618	751.4	781.4	797	788.4	737.6	817.8	896.5
EBITDA ¹	107.3	101.7	66.35	22.56	41.1	32.62	84.42	140.1
EBIT ¹	41	20.85	-26.63	-142.5	-56.2	-89.48	-9.023	55.04
Net income ¹	215.5	-175.7	-83.91	-196.1	-103.5	-113.2	-30.42	44.97
Net Debt ¹	-345.3	-211.8	22.09	216	-27.66	14.3	69.32	50.65
Reference price ²	42.500	15.260	21.280	8.195	5.450	4.906	4.906	4.906
Nbr of stocks (in thousands)	175,162	176,703	176,936	177,303	177,323	177,749	-	-
Announcement Date	4/12/22	5/12/23	4/24/24	4/17/25	4/8/26	-	-	-

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.($)
LONZA GROUP AG	32.21x	5.68x	17.59x	1.02%	46.2B
REVOLUTION MEDICINES, INC.	-22.9x	343.72x	-21.86x	-.--%	38.71B
IQVIA HOLDINGS INC.	23.26x	2.64x	11.39x	-.--%	31.9B
BEONE MEDICINES AG	41.76x	4.18x	26.75x	-.--%	31.12B
CELLTRION, INC.	27.93x	7.24x	18.62x	0.45%	23.77B
MEDPACE HOLDINGS, INC.	30.92x	5x	22.8x	-.--%	15.05B
EUROFINS SCIENTIFIC SE	23.95x	2.04x	8.96x	1.12%	13.74B
IONIS PHARMACEUTICALS, INC.	-22.52x	14.77x	-22.09x	-.--%	13.42B
Average	16.83x	48.16x	7.77x	0.32%	26.74B
Weighted average by Cap.	17.76x	66.64x	8.30x	0.34%