|
Market Closed -
Euronext Paris
11:55:00 2026-11-09 EST
|
Pre-market 02:55:41 | |||
| 15.42 EUR | -1.34% |
|
15.54 | +0.75% |
| 10-21 | Icade, Nine Months 2026 Sales/ Trading Statement Call, Oct 21, 2026 | |
| 10-21 | French and Benelux stocks-Factors to watch | RE |
Company Valuation: Icade
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,776 | 3,044 | 2,693 | 1,741 | 1,668 | 1,169 | - | - |
| Change | - | -36.26% | -11.54% | -35.33% | -4.21% | -29.93% | - | - |
| Enterprise Value (EV) 1 | 11,709 | 9,921 | 6,141 | 5,195 | 5,114 | 4,160 | 3,903 | 3,722 |
| Change | - | -15.28% | -38.1% | -15.41% | -1.55% | -18.66% | -6.17% | -4.65% |
| P/E | 11.8x | 56.4x | -2.15x | -6.31x | -13.6x | -19.5x | 9.71x | 5.38x |
| PBR | 0.71x | 0.46x | 0.54x | 0.4x | 0.43x | 0.32x | 0.33x | 0.33x |
| PEG | - | -0.7x | 0x | 0.1x | 0.2x | 0.4x | -0x | 0.1x |
| Capitalization / Revenue | 2.88x | 1.68x | 1.76x | 1.11x | 1.15x | 0.88x | 0.86x | 0.82x |
| EV / Revenue | 7.05x | 5.46x | 4.02x | 3.3x | 3.53x | 3.12x | 2.86x | 2.6x |
| EV / EBITDA | 18.7x | 15.3x | 21.7x | 21.7x | 17.5x | 15.2x | 14.9x | 13.9x |
| EV / EBIT | 14.6x | 25.9x | 22.7x | 18.7x | 17.4x | 14x | 13.1x | 12.8x |
| EV / FCF | -23.5x | -42.4x | 4.66x | 31.3x | 21.6x | 6.24x | 7.82x | 6.51x |
| FCF Yield | -4.25% | -2.36% | 21.5% | 3.2% | 4.63% | 16% | 12.8% | 15.4% |
| Dividend per Share 2 | 4.2 | 4.33 | 4.84 | 4.31 | 1.92 | 1.979 | 1.793 | 2.003 |
| Rate of return | 6.66% | 10.8% | 13.6% | 18.8% | 8.73% | 12.8% | 11.6% | 13% |
| EPS 2 | 5.328 | 0.7136 | -16.5 | -3.64 | -1.62 | -0.7922 | 1.588 | 2.864 |
| Distribution rate | 78.8% | 607% | -29.3% | -118% | -119% | -250% | 113% | 69.9% |
| Net sales 1 | 1,661 | 1,816 | 1,528 | 1,572 | 1,450 | 1,332 | 1,366 | 1,430 |
| EBITDA 1 | 625.5 | 650.3 | 283 | 239 | 292.5 | 273.7 | 261.7 | 268.7 |
| EBIT 1 | 800.6 | 382.5 | 270.1 | 277.5 | 294.6 | 296.9 | 299 | 291.3 |
| Net income 1 | 400.1 | 54.1 | -1,250 | -275.9 | -123 | -50.4 | 130.8 | 229.2 |
| Net Debt 1 | 6,933 | 6,876 | 3,448 | 3,454 | 3,446 | 2,991 | 2,735 | 2,553 |
| Reference price 2 | 63.10 | 40.24 | 35.54 | 22.98 | 22.00 | 15.42 | 15.42 | 15.42 |
| Nbr of stocks (in thousands) | 75,691 | 75,652 | 75,770 | 75,778 | 75,825 | 75,797 | - | - |
| Announcement Date | 2/21/22 | 2/20/23 | 2/19/24 | 2/18/25 | 2/17/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -19.47x | 3.12x | 15.2x | 12.83% | 1.31B | |
| 22.3x | 12.85x | 15.4x | 5.7% | 15.16B | |
| 8.49x | 14.54x | 18.81x | 6.18% | 7.5B | |
| 13.12x | 15.22x | 17.48x | 4.88% | 6.62B | |
| 22.19x | 13.79x | 15.24x | 4.5% | 6.23B | |
| 8.4x | 14.03x | 17.88x | 5.68% | 5.92B | |
| 10.56x | 14.96x | 15.94x | 6.82% | 5.91B | |
| 10.31x | 16.29x | 19.67x | 8.5% | 5.47B | |
| 13.07x | 11.74x | 13.4x | 5.28% | 5.19B | |
| 18.96x | 10.33x | 12.9x | 6.05% | 4.69B | |
| Average | 10.79x | 12.69x | 16.19x | 6.64% | 6B | |
| Weighted average by Cap. | 14.48x | 13.51x | 16.29x | 6.03% |
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
- ICAD Stock
- Valuation Icade
Select your edition
All financial news and data tailored to specific country editions
