|
Market Closed -
Xetra
11:35:31 2026-08-17 EDT
|
5-day change | 1st Jan Change | ||
| 1.960 EUR | -3.45% |
|
-2.00% | -29.75% |
| 06-15 | Exasol AG Announces Supervisory Board Changes | CI |
| 06-10 | Exasol's Tech Chief Plans Exit | MT |
Company Valuation: Exasol AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 182.4 | 71.21 | 83.61 | 61.94 | 74.17 | 52.11 | - | - |
| Change | - | -60.96% | 17.4% | -25.91% | 19.74% | -29.75% | - | - |
| Enterprise Value (EV) 1 | 155.2 | 58.49 | 70.26 | 46.99 | 55.46 | 31.16 | 27.61 | 22.71 |
| Change | - | -62.32% | 20.14% | -33.12% | 18.03% | -43.83% | -11.39% | -17.75% |
| P/E | -6.38x | -4.8x | -10.3x | 274x | 25x | 23.1x | 15.1x | 11.5x |
| PBR | 9.59x | 13.2x | 19.2x | 13.7x | 9.63x | 4.9x | 3.92x | 2.8x |
| PEG | - | 0.1x | 0.2x | -3x | 0x | -1x | 0.3x | 0.4x |
| Capitalization / Revenue | 6.64x | 2.15x | 2.36x | 1.56x | 1.77x | 1.36x | 1.25x | 1.12x |
| EV / Revenue | 5.65x | 1.76x | 1.98x | 1.19x | 1.33x | 0.82x | 0.66x | 0.49x |
| EV / EBITDA | -6.04x | -4.36x | -13x | 23.5x | - | 9.44x | 6.5x | 4.09x |
| EV / EBIT | -5.45x | -3.93x | -8.47x | 198x | 18x | 12.2x | 7.36x | 4.5x |
| EV / FCF | -3.83x | -4.02x | -11x | 39.1x | 16.2x | 13.8x | 7.78x | 4.63x |
| FCF Yield | -26.1% | -24.9% | -9.1% | 2.56% | 6.17% | 7.22% | 12.9% | 21.6% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.199 | -0.6144 | -0.3056 | 0.0085 | 0.1114 | 0.085 | 0.13 | 0.17 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 27.46 | 33.2 | 35.4 | 39.63 | 41.83 | 38.2 | 41.85 | 46.4 |
| EBITDA 1 | -25.7 | -13.4 | -5.4 | 2 | - | 3.3 | 4.25 | 5.55 |
| EBIT 1 | -28.5 | -14.9 | -8.3 | 0.2379 | 3.084 | 2.55 | 3.75 | 5.05 |
| Net income 1 | -29.3 | -15 | -8.217 | 0.2293 | 2.995 | 2.3 | 3.4 | 4.55 |
| Net Debt 1 | -27.18 | -12.73 | -13.34 | -14.95 | -18.71 | -20.95 | -24.5 | -29.4 |
| Reference price 2 | 7.650 | 2.950 | 3.145 | 2.330 | 2.790 | 1.960 | 1.960 | 1.960 |
| Nbr of stocks (in thousands) | 23,842 | 24,140 | 26,584 | 26,584 | 26,584 | 26,584 | - | - |
| Announcement Date | 5/18/22 | 2/22/23 | 2/21/24 | 3/18/25 | 3/18/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.88x | 0.86x | 10x | -.--% | 62.48M | |
| -117.83x | 25.77x | 63.98x | -.--% | 76.11B | |
| -12.58x | 7x | 17.03x | - | 3.79B | |
| 103.51x | 13.8x | 21.52x | 0.25% | 3.71B | |
| 33.49x | 2.5x | 21.51x | 1.42% | 3.66B | |
| 30.6x | 4.12x | 16.41x | 0.58% | 1.43B | |
| Average | 10.18x | 9.01x | 25.08x | 0.45% | 14.79B | |
| Weighted average by Cap. | -95.36x | 23.15x | 57.65x | 0.08% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EXL Stock
- Valuation Exasol AG
Select your edition
All financial news and data tailored to specific country editions
