Valuation ORPEA London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-06-12 EDT			5-day change	1st Jan Change
14.22 ^EUR	+1.57%		+1.86%	-0.91%

05-07	The Rally Spreads
05-07	Bouygues, emeis, Engie, Hexaom, Legrand, Trigano... stocks to watch today in Paris

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	2,285	-	-
Change	-	-92.99%	450.22%	-55.54%	136.85%	-1.11%	-	-
Enterprise Value (EV) ¹	16,866	12,926	10,711	9,316	6,795	8,121	7,590	6,692
Change	-	-23.36%	-17.14%	-13.03%	-27.06%	19.52%	-6.54%	-11.83%
P/E Ratio	87.2x	-0.1x	0.13x	-2.33x	-7.75x	-11.1x	-26x	77.8x
PBR	1.5x	-0.27x	1,163x	0.55x	1.64x	1.93x	1.95x	1.83x
PEG	-	0x	-0x	0x	0.3x	0.4x	0.5x	-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	1.34x	1.2x	1.02x
EV / EBITDA	16.3x	17.1x	16.4x	13.4x	8.16x	8.91x	7.45x	5.98x
EV / EBIT	42.6x	-264x	-669x	4,658x	39.3x	29.4x	19x	14x
EV / FCF	32.6x	51.5x	49.4x	28.3x	19.6x	13.3x	15.5x	11.5x
FCF Yield	3.07%	1.94%	2.03%	3.53%	5.11%	7.53%	6.45%	8.71%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1,010	-62,330	130	-2.6	-1.85	-1.274	-0.5456	0.1821
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,285	4,681	5,198	5,636	5,895	6,079	6,307	6,552
EBITDA ¹	1,037	756	651.5	694	833	911.2	1,019	1,120
EBIT ¹	395.7	-49	-16	2	173	276.6	399.2	478.2
Net income ¹	65.18	-4,027	1,355	-412	-298	-173.1	-69.95	30.79
Net Debt ¹	11,175	12,527	8,516	8,340	4,484	5,836	5,305	4,407
Reference price ²	88,100.00	6,171.99	16.90	6.06	14.33	14.17	14.17	14.17
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.	-87.78x	-	-	-.--%	3.21B
SONIDA SENIOR LIVING, INC.	-11.8x	4.4x	23.39x	2.57%	1.64B
REGIS HEALTHCARE LIMITED	36.44x	1.14x	11.74x	2.98%	1.27B
HUMANA AB	8.96x	0.61x	5.65x	2.73%	252M
AMVIS HOLDINGS, INC.	12.4x	1.2x	9.02x	1.14%	214M
EUREKA GROUP HOLDINGS LIMITED	19.19x	6.28x	18.27x	2.58%	180M
Average	-3.76x	2.73x	13.61x	2%	1.13B
Weighted average by Cap.	-36.43x	2.87x	16.84x	1.39%