|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.20 EUR | +0.86% |
|
+4.02% | -3.64% |
| 05-27 | French and Benelux stocks-Factors to watch on May 27 | RE |
| 05-26 | Icade renews office real estate lease with insurer in Nanterre | 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 | 1,608 | - | - |
| Change | - | -36.26% | -11.54% | -35.33% | -4.21% | -3.63% | - | - |
| Enterprise Value (EV) 1 | 11,709 | 9,921 | 6,141 | 5,195 | 5,114 | 4,697 | 4,475 | 4,007 |
| Change | - | -15.28% | -38.1% | -15.41% | -1.55% | -8.16% | -4.72% | -10.47% |
| P/E Ratio | 11.8x | 56.4x | -2.15x | -6.31x | -13.6x | -24.3x | 19.1x | 6.47x |
| PBR | 0.71x | 0.46x | 0.54x | 0.4x | 0.43x | 0.42x | 0.42x | 0.41x |
| PEG | - | -0.7x | 0x | 0.1x | 0.2x | 0.5x | -0x | 0x |
| Capitalization / Revenue | 2.88x | 1.68x | 1.76x | 1.11x | 1.15x | 1.23x | 1.21x | 1.16x |
| EV / Revenue | 7.05x | 5.46x | 4.02x | 3.3x | 3.53x | 3.61x | 3.37x | 2.9x |
| EV / EBITDA | 18.7x | 15.3x | 21.7x | 21.7x | 17.5x | 16.4x | 16x | 13.9x |
| EV / EBIT | 14.6x | 25.9x | 22.7x | 18.7x | 17.4x | 17.3x | 16.1x | 13.8x |
| EV / FCF | -23.5x | -42.4x | 4.66x | 31.3x | 21.6x | 4.88x | 5.39x | 36.1x |
| FCF Yield | -4.25% | -2.36% | 21.5% | 3.2% | 4.63% | 20.5% | 18.6% | 2.77% |
| Dividend per Share 2 | 4.2 | 4.33 | 4.84 | 4.31 | 1.92 | 2.006 | 1.994 | 1.71 |
| Rate of return | 6.66% | 10.8% | 13.6% | 18.8% | 8.73% | 9.46% | 9.41% | 8.06% |
| EPS 2 | 5.328 | 0.7136 | -16.5 | -3.64 | -1.62 | -0.8742 | 1.111 | 3.275 |
| Distribution rate | 78.8% | 607% | -29.3% | -118% | -119% | -229% | 179% | 52.2% |
| Net sales 1 | 1,661 | 1,816 | 1,528 | 1,572 | 1,450 | 1,302 | 1,327 | 1,381 |
| EBITDA 1 | 625.5 | 650.3 | 283 | 239 | 292.5 | 286.2 | 280.5 | 288.3 |
| EBIT 1 | 800.6 | 382.5 | 270.1 | 277.5 | 294.6 | 271.6 | 278.1 | 289.4 |
| Net income 1 | 400.1 | 54.1 | -1,250 | -275.9 | -123 | 46.81 | 154.4 | 243.9 |
| Net Debt 1 | 6,933 | 6,876 | 3,448 | 3,454 | 3,446 | 3,090 | 2,868 | 2,399 |
| Reference price 2 | 63.10 | 40.24 | 35.54 | 22.98 | 22.00 | 21.20 | 21.20 | 21.20 |
| Nbr of stocks (in thousands) | 75,691 | 75,652 | 75,770 | 75,778 | 75,825 | 75,826 | - | - |
| Announcement Date | 2/21/22 | 2/20/23 | 2/19/24 | 2/18/25 | 2/17/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -24.05x | 3.6x | 16.36x | 9.54% | 1.84B | |
| 26.12x | 13.68x | 16.17x | 4.92% | 16.89B | |
| 23.6x | 14.3x | 15.83x | 4.14% | 6.66B | |
| 14.59x | 15.2x | 15.87x | 4.98% | 6.66B | |
| 8.52x | 13.55x | 17.58x | 6.5% | 6.46B | |
| 10x | 17.28x | 20.75x | 7.71% | 6.28B | |
| 10.18x | 14.9x | 16.11x | 6.87% | 5.72B | |
| 8.5x | 14.8x | 18.87x | 5.59% | 5.65B | |
| 11.57x | 11.22x | 12.77x | 5.63% | 4.74B | |
| Average | 9.89x | 13.17x | 16.70x | 6.21% | 6.77B | |
| Weighted average by Cap. | 15.27x | 13.99x | 16.71x | 5.74% |
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
