Valuation Materialise NV

Stocks

Real-time Estimate Cboe BZX Other stock markets 14:34:55 2026-07-23 EDT			5-day change	1st Jan Change
6.400 ^USD	-1.08%		-4.33%	+15.32%

07-21	European Equities Traded in the US as American Depositary Receipts Rise in Tuesday Trading	MT
07-07	European Equities Traded in the US as American Depositary Receipts Decline in Tuesday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,234	486.3	350.8	401.7	279.2	330.3	-	-
Change	-	-60.57%	-27.86%	14.49%	-30.49%	18.29%	-	-
Enterprise Value (EV) ¹	1,128	418.4	287.6	340.6	208.4	243.3	235.2	212.7
Change	-	-62.91%	-31.25%	18.42%	-38.82%	16.72%	-3.31%	-9.57%
P/E	91.3x	-206x	54x	29.6x	36.4x	27.7x	20.5x	14.7x
PBR	5.12x	2.12x	1.48x	1.62x	1.09x	1.26x	1.24x	1.13x
PEG	-	2x	-0x	0x	-0.8x	0.5x	0.6x	0.4x
Capitalization / Revenue	6x	2.1x	1.37x	1.51x	1.04x	1.2x	1.13x	1.06x
EV / Revenue	5.49x	1.8x	1.12x	1.28x	0.78x	0.89x	0.81x	0.68x
EV / EBITDA	34.7x	22x	9.16x	10.8x	6.43x	6.55x	5.22x	4.01x
EV / EBIT	92.3x	-146x	51.2x	36.1x	23.3x	20.5x	12.9x	7.25x
EV / FCF	79.9x	-168x	34.3x	67.1x	23x	25.3x	15.3x	10.6x
FCF Yield	1.25%	-0.59%	2.92%	1.49%	4.35%	3.95%	6.55%	9.45%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.23	-0.04	0.11	0.23	0.13	0.2048	0.277	0.3857
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	205.4	232	256.1	266.8	267.6	274.7	291.2	313
EBITDA ¹	32.5	19.01	31.4	31.48	32.39	37.15	45.03	53.03
EBIT ¹	12.22	-2.872	5.619	9.432	8.936	11.87	18.26	29.34
Net income ¹	13.15	-2.123	6.722	13.47	7.718	12.1	16.33	22.67
Net Debt ¹	-105.5	-67.94	-63.18	-61.02	-70.8	-87.02	-95.08	-117.6
Reference price ²	20.989	8.234	5.939	6.800	4.727	5.669	5.669	5.669
Nbr of stocks (in thousands)	58,771	59,064	59,067	59,067	59,067	58,259	-	-
Announcement Date	3/3/22	2/14/23	2/21/24	2/20/25	2/19/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MATERIALISE NV	27.68x	0.89x	6.55x	-.--%	377M
MICROSOFT CORPORATION	22.52x	8.63x	14.29x	0.94%	2,900B
PALANTIR TECHNOLOGIES INC.	92.34x	37.21x	62.21x	-.--%	299B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	118.18x	37.72x	119.3x	0.15%	122B
CADENCE DESIGN SYSTEMS, INC.	74.92x	15.06x	32.83x	-.--%	92.95B
DATADOG, INC.	443.94x	19.04x	76.56x	-.--%	87.48B
SYNOPSYS, INC.	139.97x	8.24x	21.04x	-.--%	72.3B
SEA LIMITED	34.9x	1.83x	14.33x	-.--%	64.24B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	118.57x	4.97x	24.59x	-.--%	43.37B
ROBLOX CORPORATION	-33.37x	4.37x	20.94x	-.--%	35.54B
Average	103.96x	13.80x	39.26x	0.11%	371.6B
Weighted average by Cap.	45.58x	12.07x	23.82x	0.74%