Valuation ORPEA London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-08-04 EDT			5-day change	1st Jan Change
14.48 ^EUR	+4.02%		+2.58%	-3.07%

08-03	Emeis: Operations confirmed as under control
08-01	Emeis Société anonyme, H1 2026 Earnings Call, Jul 30, 2026

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	2,317	-	-
Change	-	-92.99%	450.22%	-55.54%	136.85%	0.28%	-	-
Enterprise Value (EV) ¹	16,866	12,926	10,711	9,316	6,795	7,891	7,808	7,664
Change	-	-23.36%	-17.14%	-13.03%	-27.06%	16.13%	-1.05%	-1.85%
P/E	87.2x	-0.1x	0.13x	-2.33x	-7.75x	-18x	-38.5x	93.1x
PBR	1.5x	-0.27x	1,163x	0.55x	1.64x	1.12x	1.57x	1.53x
PEG	-	0x	-0x	0x	0.3x	0.3x	0.7x	-1x
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	1.28x	1.22x	1.15x
EV / EBITDA	16.3x	17.1x	16.4x	13.4x	8.16x	8.46x	7.57x	6.8x
EV / EBIT	42.6x	-264x	-669x	4,658x	39.3x	28.5x	19.7x	16.3x
EV / FCF	32.6x	51.5x	49.4x	28.3x	19.6x	7.38x	16.7x	14.4x
FCF Yield	3.07%	1.94%	2.03%	3.53%	5.11%	13.6%	5.98%	6.93%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1,010	-62,330	130	-2.6	-1.85	-0.805	-0.3752	0.1553
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,285	4,681	5,198	5,636	5,895	6,151	6,377	6,675
EBITDA ¹	1,037	756	651.5	694	833	932.8	1,031	1,128
EBIT ¹	395.7	-49	-16	2	173	277	397.2	471.5
Net income ¹	65.18	-4,027	1,355	-412	-298	-131	-57.89	18.72
Net Debt ¹	11,175	12,527	8,516	8,340	4,484	5,574	5,491	5,347
Reference price ²	88,100.00	6,171.99	16.90	6.06	14.33	14.46	14.46	14.46
Nbr of stocks (in thousands)	64.6	64.6	129,867	160,978	161,264	160,265	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BROOKDALE SENIOR LIVING INC.	-108.18x	-	-	-.--%	3.43B
SONIDA SENIOR LIVING, INC.	-13.41x	4.7x	23.89x	2.24%	1.88B
REGIS HEALTHCARE LIMITED	36.91x	1.18x	12.11x	2.87%	1.29B
HUMANA AB	13.62x	0.68x	6.56x	1.44%	310M
AMVIS HOLDINGS, INC.	13.57x	-	-	1.04%	240M
Average	-11.50x	2.19x	14.19x	1.52%	1.43B
Weighted average by Cap.	-47.77x	3.04x	17.98x	1.2%