|
Market Closed -
Xetra
11:35:34 2026-10-06 EDT
|
5-day change | 1st Jan Change | ||
| 1.610 EUR | -5.29% |
|
0.00% | -42.29% |
| 08-19 | Exasol AG, H1 2026 Earnings Call, Aug 19, 2026 | |
| 08-19 | Exasol AG Provides Earnings Guidance for 2026 | CI |
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 | 42.8 | - | - |
| Change | - | -60.96% | 17.4% | -25.91% | 19.74% | -42.29% | - | - |
| Enterprise Value (EV) 1 | 155.2 | 58.49 | 70.26 | 46.99 | 55.46 | 21.75 | 18.75 | 14.6 |
| Change | - | -62.32% | 20.14% | -33.12% | 18.03% | -60.78% | -13.79% | -22.13% |
| P/E | -6.38x | -4.8x | -10.3x | 274x | 25x | 17.9x | 15.3x | 11.5x |
| PBR | 9.59x | 13.2x | 19.2x | 13.7x | 9.63x | 4.03x | 3.22x | 2.68x |
| PEG | - | 0.1x | 0.2x | -3x | 0x | -0.9x | 0.9x | 0.3x |
| Capitalization / Revenue | 6.64x | 2.15x | 2.36x | 1.56x | 1.77x | 1.11x | 1.07x | 1x |
| EV / Revenue | 5.65x | 1.76x | 1.98x | 1.19x | 1.33x | 0.56x | 0.47x | 0.34x |
| EV / EBITDA | -6.04x | -4.36x | -13x | 23.5x | - | 6.49x | 5.44x | 3.28x |
| EV / EBIT | -5.45x | -3.93x | -8.47x | 198x | 18x | 8.53x | 6.47x | 3.79x |
| EV / FCF | -3.83x | -4.02x | -11x | 39.1x | 16.2x | 9.26x | 6.25x | 3.52x |
| FCF Yield | -26.1% | -24.9% | -9.1% | 2.56% | 6.17% | 10.8% | 16% | 28.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.199 | -0.6144 | -0.3056 | 0.0085 | 0.1114 | 0.09 | 0.105 | 0.14 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 27.46 | 33.2 | 35.4 | 39.63 | 41.83 | 38.55 | 39.85 | 42.9 |
| EBITDA 1 | -25.7 | -13.4 | -5.4 | 2 | - | 3.35 | 3.45 | 4.45 |
| EBIT 1 | -28.5 | -14.9 | -8.3 | 0.2379 | 3.084 | 2.55 | 2.9 | 3.85 |
| Net income 1 | -29.3 | -15 | -8.217 | 0.2293 | 2.995 | 2.45 | 2.85 | 3.7 |
| Net Debt 1 | -27.18 | -12.73 | -13.34 | -14.95 | -18.71 | -21.05 | -24.05 | -28.2 |
| Reference price 2 | 7.650 | 2.950 | 3.145 | 2.330 | 2.790 | 1.610 | 1.610 | 1.610 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.89x | 0.63x | 7.21x | -.--% | 50.66M | |
| 29.51x | 15.04x | 21.37x | 0.73% | 679B | |
| 35.45x | 6.5x | 23.06x | 1.02% | 78.07B | |
| 23.35x | 4.58x | 10.08x | 0.72% | 66.87B | |
| -102.12x | 23.21x | 55.81x | -.--% | 63.75B | |
| 10.7x | 1.42x | 7.32x | 1.03% | 46.55B | |
| 46.32x | 1.71x | 9.57x | -.--% | 46.08B | |
| 19.76x | 3.37x | 8.03x | 1.6% | 31.71B | |
| 20.15x | 6.15x | 11.73x | -.--% | 26.38B | |
| 9.79x | 2.57x | 6.2x | -.--% | 24.54B | |
| Average | 11.18x | 6.52x | 16.04x | 0.51% | 106.26B | |
| Weighted average by Cap. | 20.59x | 12.21x | 20.74x | 0.68% |
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
