|
Market Closed -
Euronext Bruxelles
11:55:00 2026-11-11 EST
|
5-day change | 1st Jan Change | ||
| 46.15 EUR | +0.11% |
|
+1.32% | +8.08% |
| 11-02 | Nextensa-Promobe JV Enters Nine-year Lease Deal for East Corner Building in Luxembourg | MT |
| 10-29 | Nextensa Sells Luxembourg Office Asset for EUR44 Million | MT |
Company Valuation: Nextensa SA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 777.6 | 515.7 | 485.4 | 433 | 431.5 | 466.4 | - | - |
| Change | - | -33.67% | -5.88% | -10.79% | -0.35% | 8.08% | - | - |
| Enterprise Value (EV) 1 | 777.6 | 515.7 | 485.4 | 1,196 | 1,024 | 1,133 | 1,217 | 1,226 |
| Change | - | -33.67% | -5.88% | 146.39% | -14.36% | 10.57% | 7.47% | 0.69% |
| P/E | - | 7.28x | 19.9x | -40.4x | 13.1x | 9.05x | 4.01x | 4.24x |
| PBR | - | - | - | 0.54x | - | - | - | - |
| PEG | - | - | -0.3x | 0x | -0x | 0.2x | 0x | -0.77x |
| Capitalization / Revenue | - | - | 6.88x | 3.27x | 2.96x | 5.5x | 2.73x | 2.55x |
| EV / Revenue | - | - | 6.88x | 9.03x | 7.02x | 13.4x | 7.13x | 6.7x |
| EV / EBITDA | - | - | 8.8x | 71.1x | 20.5x | 24x | 25.5x | 24x |
| EV / EBIT | - | - | - | 77x | - | 23.2x | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 5.25 | - | 1.5 | - | 1 | 1.1 | 1 | 1.35 |
| Rate of return | 6.75% | - | 3.07% | - | 2.34% | 2.38% | 2.17% | 2.93% |
| EPS 2 | - | 7.13 | 2.45 | -1.06 | 3.27 | 5.101 | 11.51 | 10.88 |
| Distribution rate | - | - | 61.2% | - | 30.6% | 21.6% | 8.69% | 12.4% |
| Net sales 1 | - | - | 70.52 | 132.4 | 145.8 | 84.76 | 170.6 | 183 |
| EBITDA 1 | - | - | 55.19 | 16.81 | 49.9 | 47.1 | 47.8 | 51 |
| EBIT 1 | - | - | - | 15.53 | - | 48.82 | - | - |
| Net income 1 | - | 71.31 | 24.49 | -10.83 | 33.24 | 34 | 36.4 | 38.8 |
| Net Debt 1 | - | - | - | 763 | 592.8 | 666.2 | 750.8 | 759.3 |
| Reference price 2 | 77.80 | 51.90 | 48.85 | 42.85 | 42.70 | 46.15 | 46.15 | 46.15 |
| Nbr of stocks (in thousands) | 9,995 | 9,937 | 9,937 | 10,106 | 10,106 | 10,106 | - | - |
| Announcement Date | 2/17/22 | 3/31/23 | 2/21/24 | 2/13/25 | 2/11/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.04x | 13.36x | 24.04x | 2.39% | 520M | |
| 33.81x | 18.26x | 21.73x | 3.3% | 124B | |
| 39.54x | 15.35x | 20.01x | 3.84% | 75.61B | |
| 38.53x | 15.17x | 15.6x | 5.48% | 56.62B | |
| 19.95x | 16.83x | 19.19x | 1.03% | 40.79B | |
| 27.6x | 11.49x | 15.34x | 4.2% | 17.06B | |
| 14.11x | 22.83x | 27.58x | 3.56% | 16.57B | |
| 9.02x | 12.15x | 14.65x | 5.79% | 15.33B | |
| 18.76x | 16.69x | 24.48x | 5.07% | 14.73B | |
| 30.92x | 11.42x | 17.32x | 3.99% | 13.98B | |
| Average | 24.13x | 15.36x | 19.99x | 3.86% | 37B | |
| Weighted average by Cap. | 31.27x | 16.37x | 19.80x | 3.74% |
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
- NEXTA Stock
- Valuation Nextensa SA
Select your edition
All financial news and data tailored to specific country editions
