Valuation ORPEA London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-07-14 EDT			Pre-market 02:30:09
14.34 ^EUR	+2.87%		14.25	-0.59%

07-01	Emeis Names Group COO, Group CFO	MT
07-01	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,691	398.9	2,195	975.7	2,311	2,293	-	-
Change	-	-92.99%	450.22%	-55.54%	136.85%	-0.76%	-	-
Enterprise Value (EV) ¹	16,866	12,926	10,711	9,316	6,795	7,912	7,426	7,201
Change	-	-23.36%	-17.14%	-13.03%	-27.06%	16.44%	-6.14%	-3.03%
P/E	87.2x	-0.1x	0.13x	-2.33x	-7.75x	-13.4x	-27.9x	68.9x
PBR	1.5x	-0.27x	1,163x	0.55x	1.64x	1.84x	1.83x	1.77x
PEG	-	0x	-0x	0x	0.3x	0.3x	0.5x	-0x
Capitalization / Revenue	1.33x	0.09x	0.42x	0.17x	0.39x	0.38x	0.36x	0.35x
EV / Revenue	3.94x	2.76x	2.06x	1.65x	1.15x	1.3x	1.18x	1.09x
EV / EBITDA	16.3x	17.1x	16.4x	13.4x	8.16x	8.75x	7.34x	6.52x
EV / EBIT	42.6x	-264x	-669x	4,658x	39.3x	28x	18.6x	15.3x
EV / FCF	32.6x	51.5x	49.4x	28.3x	19.6x	12.9x	15.2x	12.4x
FCF Yield	3.07%	1.94%	2.03%	3.53%	5.11%	7.73%	6.59%	8.1%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1,010	-62,330	130	-2.6	-1.85	-1.061	-0.5102	0.2063
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,285	4,681	5,198	5,636	5,895	6,074	6,298	6,588
EBITDA ¹	1,037	756	651.5	694	833	904.2	1,012	1,105
EBIT ¹	395.7	-49	-16	2	173	283	399.5	470.3
Net income ¹	65.18	-4,027	1,355	-412	-298	-184.9	-78.53	30.79
Net Debt ¹	11,175	12,527	8,516	8,340	4,484	5,619	5,133	4,908
Reference price ²	88,100.00	6,171.99	16.90	6.06	14.33	14.22	14.22	14.22
Nbr of stocks (in thousands)	64.6	64.6	129,867	160,978	161,264	161,273	-	-
Announcement Date	3/11/22	5/12/23	5/7/24	4/16/25	4/8/26	-	-	-

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.($)
BROOKDALE SENIOR LIVING INC.	-106.83x	-	-	-.--%	3.39B
SONIDA SENIOR LIVING, INC.	-13.47x	4.72x	25.09x	2.25%	1.87B
REGIS HEALTHCARE LIMITED	36.35x	1.17x	11.98x	2.91%	1.27B
HUMANA AB	12.18x	0.68x	6.25x	2.04%	305M
AMVIS HOLDINGS, INC.	13.14x	-	-	1.08%	225M
Average	-11.73x	2.19x	14.44x	1.66%	1.41B
Weighted average by Cap.	-47.35x	3.05x	18.58x	1.24%