Valuation Planisware

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-16 EDT			5-day change	1st Jan Change
25.90 ^EUR	-1.89%		+3.39%	+9.75%

09-25	CDC Reduces Its Stake in Planisware
08-18	Oil weighs on European stockmarket sentiment

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	1,969	1,646	1,804	-	-
Change	-	-16.39%	9.6%	-	-
Enterprise Value (EV) ¹	1,810	1,468	1,590	1,546	1,494
Change	-	-18.87%	8.28%	-2.79%	-3.31%
P/E	46.1x	33.2x	31x	27.4x	24.2x
PBR	10.1x	7.73x	7.24x	6.21x	5.31x
PEG	27.66x	2x	1.8x	2.1x	1.8x
Capitalization / Revenue	10.7x	8.32x	8.13x	7.14x	6.3x
EV / Revenue	9.87x	7.42x	7.16x	6.12x	5.22x
EV / EBITDA	28x	19.8x	19.2x	16.3x	13.7x
EV / EBIT	39.3x	24.2x	23x	19.5x	16.3x
EV / FCF	33.8x	23.3x	25.3x	21.8x	17.8x
FCF Yield	2.96%	4.3%	3.96%	4.59%	5.62%
Dividend per Share ²	0.31	0.36	0.3781	0.4239	0.4904
Rate of return	1.1%	1.53%	1.46%	1.64%	1.89%
EPS ²	0.61	0.71	0.8348	0.9443	1.071
Distribution rate	50.8%	50.7%	45.3%	44.9%	45.8%
Net sales ¹	183.4	198	222	252.7	286.3
EBITDA ¹	64.6	74.1	82.96	94.55	108.8
EBIT ¹	46.1	60.8	69.03	79.42	91.93
Net income ¹	42.7	50	58.47	65.8	75.17
Net Debt ¹	-159.1	-178.1	-214.4	-258.8	-309.9
Reference price ²	28.12	23.60	25.90	25.90	25.90
Nbr of stocks (in thousands)	70,024	69,764	69,669	-	-
Announcement Date	2/27/25	2/26/26	-	-	-

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.($)
PLANISWARE	31.62x	7.32x	19.58x	1.43%	2.06B
MICROSOFT CORPORATION	27.36x	10.1x	16.5x	0.71%	4,006B
PALANTIR TECHNOLOGIES INC.	129.26x	57.21x	93.17x	-.--%	482B
ORACLE CORPORATION	20.24x	5.8x	10.1x	1.48%	408B
PALO ALTO NETWORKS, INC.	234.93x	20.94x	61.3x	-.--%	303B
SAP SE	28.39x	5.72x	18.01x	1.33%	260B
CROWDSTRIKE HOLDINGS, INC.	2445.7x	40.91x	133.83x	-.--%	251B
SERVICENOW, INC.	94.23x	9.35x	25.03x	-.--%	154B
FORTINET, INC.	58.97x	15.86x	41.77x	-.--%	133B
ADOBE INC.	13.8x	3.67x	7.67x	-.--%	97.95B
Average	308.45x	17.69x	42.70x	0.5%	609.62B
Weighted average by Cap.	147.01x	15.16x	29.88x	0.63%