Valuation Prologue

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-03 EDT			5-day change	1st Jan Change
0.3390 ^EUR	+6.27%		-0.29%	+33.99%

04-28	Prologue S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
12-16	Ténor Group SA agreed to acquire Dematerialization Business of Prologue S.A. for ?0.8 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	30.57	20.24	18.57	18.32	23.18	31.06	-
Change	-	-33.8%	-8.27%	-1.35%	26.58%	33.99%	-
Enterprise Value (EV) ¹	43.04	27.54	21.73	17.73	10.39	20.08	18.42
Change	-	-36.02%	-21.09%	-18.41%	-41.42%	93.37%	-8.27%
P/E	-12.3x	15.9x	-2.04x	7.14x	2.81x	11.3x	11.3x
PBR	-	-	-	-	-	-	-
PEG	-	-0x	0x	-0x	0x	-0.2x	-
Capitalization / Revenue	0.32x	0.19x	0.17x	0.16x	0.36x	0.63x	0.61x
EV / Revenue	0.46x	0.25x	0.19x	0.16x	0.16x	0.41x	0.36x
EV / EBITDA	4.95x	7.21x	3.17x	2.59x	51.9x	4.71x	4.1x
EV / EBIT	-44x	14.6x	-13.6x	3.77x	-4.25x	5.49x	4.74x
EV / FCF	7.95x	-29.5x	5.73x	5.32x	-0.83x	19.1x	10.5x
FCF Yield	12.6%	-3.4%	17.5%	18.8%	-121%	5.23%	9.5%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.028	0.014	-0.11	0.028	0.09	0.03	0.03
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	94.28	108.4	111.7	111.3	65	49.5	50.82
EBITDA ¹	8.69	3.817	6.86	6.843	0.2	4.26	4.49
EBIT ¹	-0.979	1.886	-1.598	4.697	-2.441	3.66	3.89
Net income ¹	-2.637	0.621	-10.2	1.977	9.825	2.65	2.89
Net Debt ¹	12.47	7.3	3.166	-0.585	-12.8	-10.98	-12.64
Reference price ²	0.3450	0.2220	0.2240	0.2000	0.2530	0.3390	0.3390
Nbr of stocks (in thousands)	88,622	91,167	82,884	91,578	91,634	91,634	-
Announcement Date	4/30/22	4/30/23	4/30/24	5/13/25	4/29/26	-	-

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.($)
PROLOGUE	11.3x	0.41x	4.71x	-	35.53M
MICROSOFT CORPORATION	22.52x	8.66x	14.39x	0.94%	2,901B
PALANTIR TECHNOLOGIES INC.	95.85x	38.68x	64.67x	-.--%	310B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	122.06x	38.96x	123.24x	0.14%	125B
CADENCE DESIGN SYSTEMS, INC.	82.92x	16.67x	36.22x	-.--%	103B
DATADOG, INC.	476x	20.26x	81.59x	-.--%	92.68B
SYNOPSYS, INC.	161.55x	9.42x	23.28x	-.--%	83.71B
SEA LIMITED	34.14x	1.8x	14.06x	-.--%	63.27B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	139.06x	5.43x	27.23x	-.--%	47.34B
ROBLOX CORPORATION	-36.68x	4.91x	23.54x	-.--%	39.67B
Average	110.87x	14.52x	41.29x	0.12%	376.56B
Weighted average by Cap.	48.80x	12.46x	24.85x	0.73%