Valuation NEXTEDIA

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-23 EDT			5-day change	1st Jan Change
0.2610 ^EUR	-4.04%		-10.62%	-35.40%

10-02	Nextedia S.A. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
03-25	Nextedia S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	40.23	27.07	22.62	17.09	15.76	10.18	-	-
Change	-	-32.71%	-16.42%	-24.48%	-7.76%	-35.4%	-	-
Enterprise Value (EV) ¹	40.23	27.99	22.08	14.05	12.61	6.661	4.371	1.471
Change	-	-30.41%	-21.14%	-36.34%	-10.26%	-47.18%	-34.38%	-66.35%
P/E	26.8x	10.3x	58x	11x	13.5x	6.53x	4.35x	3.26x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.1x	-0.7x	0x	-0.5x	0.2x	0.1x	0.1x
Capitalization / Revenue	0.8x	0.51x	0.37x	-	0.26x	0.17x	0.16x	0.16x
EV / Revenue	0.8x	0.53x	0.36x	-	0.21x	0.11x	0.07x	0.02x
EV / EBITDA	10.1x	8x	7.88x	4.26x	5.73x	2.35x	1.42x	0.39x
EV / EBIT	12.2x	8.23x	8.49x	4.53x	6.31x	3.16x	1.56x	0.42x
EV / FCF	11.2x	-22.2x	17.8x	5.55x	35.8x	5.37x	1.91x	0.51x
FCF Yield	8.96%	-4.5%	5.62%	18%	2.79%	18.6%	52.4%	197%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.04	0.07	0.01	0.04	0.03	0.04	0.06	0.08
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	50.3	53.2	60.5	-	60.2	60.64	62.54	65.21
EBITDA ¹	4	3.5	2.8	3.3	2.2	2.83	3.08	3.78
EBIT ¹	3.3	3.4	2.6	3.1	2	2.11	2.8	3.53
Net income ¹	1.518	2.677	0.4825	1.519	0.9894	1.28	1.78	2.31
Net Debt ¹	-	0.9252	-0.5483	-3.033	-3.148	-3.52	-5.81	-8.71
Reference price ²	1.0700	0.7200	0.5800	0.4380	0.4040	0.2610	0.2610	0.2610
Nbr of stocks (in thousands)	37,594	37,594	39,008	39,008	39,008	39,008	-	-
Announcement Date	3/30/22	3/29/23	3/27/24	3/26/25	3/25/26	-	-	-

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.($)
NEXTEDIA	6.8x	0.12x	2.51x	-	11.89M
IBM	25.22x	4.05x	14.08x	2.68%	238B
SALESFORCE, INC.	23.95x	5.01x	12.28x	0.69%	206B
ACCENTURE PLC	17.66x	2.01x	10.33x	2.68%	153B
SNOWFLAKE INC.	-123.59x	17.14x	94.25x	-.--%	111B
CLOUDFLARE, INC.	-523.76x	37.2x	152.79x	-.--%	108B
TATA CONSULTANCY SERVICES LTD.	16.35x	2.95x	11.37x	4.92%	95.75B
RELX PLC	23.33x	6.05x	14.86x	2.4%	70.41B
FUJITSU LIMITED	25.59x	2.13x	13.49x	1.22%	50.46B
INFOSYS LIMITED	15.09x	2.2x	9.35x	5.16%	49.32B
Average	-49.34x	7.88x	33.53x	2.2%	108.11B
Weighted average by Cap.	-47.58x	8.46x	34.85x	1.98%