Valuation Planisware

Stocks

Real-time Euronext Paris 10:37:39 2026-09-23 EDT			5-day change	1st Jan Change
24.10 ^EUR	+2.34%		+1.69%	+2.12%

08-18	Oil weighs on European stockmarket sentiment
08-05	Europe's established tech firms emerge as unexpected AI winners	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	1,969	1,646	1,641	-	-
Change	-	-16.39%	-0.35%	-	-
Enterprise Value (EV) ¹	1,810	1,468	1,424	1,380	1,329
Change	-	-18.87%	-2.99%	-3.12%	-3.69%
P/E	46.1x	33.2x	28.3x	25x	22.1x
PBR	10.1x	7.73x	6.62x	5.65x	4.85x
PEG	27.66x	2x	1.6x	1.9x	1.7x
Capitalization / Revenue	10.7x	8.32x	7.39x	6.53x	5.78x
EV / Revenue	9.87x	7.42x	6.42x	5.49x	4.68x
EV / EBITDA	28x	19.8x	17.1x	14.6x	12.2x
EV / EBIT	39.3x	24.2x	20.8x	17.5x	14.6x
EV / FCF	33.8x	23.3x	22.8x	19.6x	16x
FCF Yield	2.96%	4.3%	4.39%	5.1%	6.24%
Dividend per Share ²	0.31	0.36	0.3821	0.4215	0.4866
Rate of return	1.1%	1.53%	1.62%	1.79%	2.07%
EPS ²	0.61	0.71	0.8336	0.9413	1.064
Distribution rate	50.8%	50.7%	45.8%	44.8%	45.7%
Net sales ¹	183.4	198	222	251.4	283.9
EBITDA ¹	64.6	74.1	83.07	94.46	108.6
EBIT ¹	46.1	60.8	68.61	78.93	91.09
Net income ¹	42.7	50	58.44	65.51	74.51
Net Debt ¹	-159.1	-178.1	-216.2	-260.7	-311.7
Reference price ²	28.12	23.60	23.55	23.55	23.55
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PLANISWARE	28.25x	6.42x	17.15x	1.62%	1.88B
APPLOVIN CORPORATION	20.98x	13.41x	15.98x	-.--%	110B
ADOBE INC.	13.06x	3.54x	7.41x	-.--%	94.7B
WORKDAY INC.	32.86x	4.1x	12.21x	-.--%	45.36B
AUTODESK, INC.	25.9x	5.3x	12.82x	-.--%	45.9B
ROPER TECHNOLOGIES, INC.	14.48x	5.32x	13.58x	0.99%	35.99B
PTC INC.	15.72x	6.07x	12.4x	-.--%	15.19B
GRAB HOLDINGS LIMITED	22.93x	2.32x	13.36x	-.--%	12.93B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	25.11x	-	-	3.87%	10B
DROPBOX, INC.	19.21x	4.03x	8.7x	-.--%	7.37B
Average	21.85x	5.61x	12.62x	0.65%	37.93B
Weighted average by Cap.	20.37x	7.03x	12.31x	0.2%