Valuation Linedata Services

Stocks

Real-time Euronext Paris 08:41:47 2026-11-10 EST			5-day change	1st Jan Change
48.80 ^EUR	+1.04%		+3.61%	+6.55%

10-27	Linedata accelerates growth in the third quarter of 2026
09-10	Euronext includes Genfit, Inventiva in SBF120 index; Interparfums, Verallia excluded	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	249.4	300.4	275.7	424.6	225.6	229.4	-	-
Change	-	20.44%	-8.22%	53.98%	-46.86%	1.7%	-	-
Enterprise Value (EV) ¹	292.6	405.2	365.3	475.1	303.8	282.2	265.1	246.6
Change	-	38.47%	-9.84%	30.04%	-36.05%	-7.09%	-6.06%	-6.98%
P/E	8.82x	10.7x	10.8x	15x	15.1x	9.7x	8.73x	7.79x
PBR	1.71x	2.31x	2.44x	3.06x	1.88x	1.65x	1.45x	1.28x
PEG	-	-3.94x	0.6x	1.4x	-0.3x	0.2x	0.8x	0.6x
Capitalization / Revenue	1.56x	1.74x	1.5x	2.31x	1.33x	1.32x	1.27x	1.24x
EV / Revenue	1.83x	2.35x	1.99x	2.59x	1.79x	1.62x	1.47x	1.34x
EV / EBITDA	5.54x	7.99x	6.85x	8.75x	8.1x	6.08x	5.36x	4.63x
EV / EBIT	7.62x	11.9x	9.64x	11.9x	13.4x	8.45x	7.26x	6.12x
EV / FCF	7x	10.9x	11.5x	11.1x	22.6x	11.8x	11x	9.45x
FCF Yield	14.3%	9.19%	8.7%	8.99%	4.42%	8.47%	9.05%	10.6%
Dividend per Share ²	1.6	1.75	1.75	1.75	1.2	1.4	1.6	1.75
Rate of return	4.1%	3.8%	3.15%	2.04%	2.62%	2.9%	3.31%	3.62%
EPS ²	4.42	4.3	5.14	5.69	3.04	4.98	5.53	6.2
Distribution rate	36.2%	40.7%	34%	30.8%	39.5%	28.1%	28.9%	28.2%
Net sales ¹	160.2	172.7	183.3	183.7	169.6	174.1	180	184.4
EBITDA ¹	52.8	50.7	53.3	54.3	37.5	46.4	49.5	53.3
EBIT ¹	38.4	34.1	37.9	39.9	22.6	33.4	36.5	40.3
Net income ¹	28.3	26.5	25.5	28.1	14.7	23.6	26.2	29.4
Net Debt ¹	43.2	104.8	89.6	50.5	78.18	52.8	35.7	17.2
Reference price ²	39.00	46.10	55.60	85.60	45.80	48.30	48.30	48.30
Nbr of stocks (in thousands)	6,396	6,516	4,959	4,960	4,926	4,750	-	-
Announcement Date	2/14/22	2/13/23	2/13/24	2/13/25	2/11/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LINEDATA SERVICES	9.7x	1.62x	6.08x	2.9%	257M
MICROSOFT CORPORATION	27.35x	10.19x	16.53x	0.72%	4,049B
PALANTIR TECHNOLOGIES INC.	101.09x	46.25x	74.57x	-.--%	408B
ORACLE CORPORATION	17.95x	5.41x	9.39x	1.71%	373B
SAP SE	29.48x	5.99x	18.6x	1.27%	274B
PALO ALTO NETWORKS, INC.	214.72x	18.63x	54.56x	-.--%	270B
CROWDSTRIKE HOLDINGS, INC.	1885.35x	38.18x	124.89x	-.--%	235B
APPLOVIN CORPORATION	25.23x	16.21x	19.31x	-.--%	136B
SERVICENOW, INC.	71.9x	6.57x	17.2x	-.--%	107B
ADOBE INC.	13x	3.46x	7.23x	-.--%	92.36B
Average	239.58x	15.25x	34.84x	0.66%	594B
Weighted average by Cap.	114.29x	13.62x	26.09x	0.66%