|
Real-time Estimate
Tradegate
06:34:27 2026-09-25 EDT
|
5-day change | 1st Jan Change | ||
| 16.53 EUR | -1.08% |
|
-1.01% | -22.57% |
| 09-24 | Jérôme Engelbrecht appointed Mercialys Group CFO |  |
| 09-17 | Once For All Limited acquired SAQARA. | CI |
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 | 1,262 | - | - |
| Change | - | -36.26% | -11.54% | -35.33% | -4.21% | -24.35% | - | - |
| Enterprise Value (EV) 1 | 11,709 | 9,921 | 6,141 | 5,195 | 5,114 | 4,314 | 4,086 | 3,779 |
| Change | - | -15.28% | -38.1% | -15.41% | -1.55% | -15.65% | -5.28% | -7.53% |
| P/E | 11.8x | 56.4x | -2.15x | -6.31x | -13.6x | -9.62x | 13.3x | 5.79x |
| PBR | 0.71x | 0.46x | 0.54x | 0.4x | 0.43x | 0.36x | 0.34x | 0.33x |
| PEG | - | -0.7x | 0x | 0.1x | 0.2x | -1.4x | -0x | 0x |
| Capitalization / Revenue | 2.88x | 1.68x | 1.76x | 1.11x | 1.15x | 0.98x | 0.94x | 0.91x |
| EV / Revenue | 7.05x | 5.46x | 4.02x | 3.3x | 3.53x | 3.34x | 3.05x | 2.72x |
| EV / EBITDA | 18.7x | 15.3x | 21.7x | 21.7x | 17.5x | 16.1x | 15.7x | 14.1x |
| EV / EBIT | 14.6x | 25.9x | 22.7x | 18.7x | 17.4x | 14.5x | 13.6x | 12.9x |
| EV / FCF | -23.5x | -42.4x | 4.66x | 31.3x | 21.6x | 6.47x | 8.19x | 6.61x |
| FCF Yield | -4.25% | -2.36% | 21.5% | 3.2% | 4.63% | 15.5% | 12.2% | 15.1% |
| Dividend per Share 2 | 4.2 | 4.33 | 4.84 | 4.31 | 1.92 | 1.766 | 1.838 | 1.936 |
| Rate of return | 6.66% | 10.8% | 13.6% | 18.8% | 8.73% | 10.6% | 11% | 11.6% |
| EPS 2 | 5.328 | 0.7136 | -16.5 | -3.64 | -1.62 | -1.731 | 1.256 | 2.876 |
| Distribution rate | 78.8% | 607% | -29.3% | -118% | -119% | -102% | 146% | 67.3% |
| Net sales 1 | 1,661 | 1,816 | 1,528 | 1,572 | 1,450 | 1,292 | 1,338 | 1,388 |
| EBITDA 1 | 625.5 | 650.3 | 283 | 239 | 292.5 | 268.4 | 259.7 | 267.3 |
| EBIT 1 | 800.6 | 382.5 | 270.1 | 277.5 | 294.6 | 297.9 | 299.5 | 293 |
| Net income 1 | 400.1 | 54.1 | -1,250 | -275.9 | -123 | -76.37 | 114.3 | 172.2 |
| Net Debt 1 | 6,933 | 6,876 | 3,448 | 3,454 | 3,446 | 3,052 | 2,824 | 2,517 |
| Reference price 2 | 63.10 | 40.24 | 35.54 | 22.98 | 22.00 | 16.65 | 16.65 | 16.65 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.77x | 12.89x | 15.09x | 5.73% | 15.02B | |
| 11.6x | 14.15x | 15.09x | 5.5% | 5.97B | |
| 7.65x | 13.26x | 17.14x | 6.8% | 6.06B | |
| 20.1x | 13.02x | 14.64x | 4.8% | 5.72B | |
| 9.61x | 14.39x | 15.37x | 7.22% | 5.55B | |
| 9.13x | 16.12x | 19.43x | 8.79% | 5.37B | |
| 8.01x | 13.45x | 17.15x | 6.17% | 5.36B | |
| 11.97x | 10.96x | 12.56x | 5.78% | 4.83B | |
| Average | 12.48x | 13.53x | 15.81x | 6.35% | 6.73B | |
| Weighted average by Cap. | 14.12x | 13.45x | 15.71x | 6.23% |
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
- 3IC Stock
- Valuation Icade
Select your edition
All financial news and data tailored to specific country editions
