Valuation Prologue

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-02 EDT			5-day change	1st Jan Change
0.2700 ^EUR	+3.05%		-4.26%	+6.72%

08-31	Prologue to carry out its reverse stock split in September
08-11	Prologue confirms the steadiness of its organic growth

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30.57	20.24	18.57	18.32	23.18	24.74	-	-
Change	-	-33.8%	-8.27%	-1.35%	26.58%	6.72%	-	-
Enterprise Value (EV) ¹	43.04	27.54	21.73	17.73	10.39	9.061	6.281	3.371
Change	-	-36.02%	-21.09%	-18.41%	-41.42%	-12.76%	-30.68%	-46.33%
P/E	-12.3x	15.9x	-2.04x	7.14x	2.81x	9x	9x	9x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0x	0x	-0x	0x	-0.1x	-	-
Capitalization / Revenue	0.32x	0.19x	0.17x	0.16x	0.36x	0.5x	0.49x	0.48x
EV / Revenue	0.46x	0.25x	0.19x	0.16x	0.16x	0.18x	0.12x	0.06x
EV / EBITDA	4.95x	7.21x	3.17x	2.59x	51.9x	2.05x	1.36x	0.71x
EV / EBIT	-44x	14.6x	-13.6x	3.77x	-4.25x	2.48x	1.64x	0.87x
EV / FCF	7.95x	-29.5x	5.73x	5.32x	-0.83x	3.09x	2.22x	1.14x
FCF Yield	12.6%	-3.4%	17.5%	18.8%	-121%	32.3%	45.1%	87.8%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.028	0.014	-0.11	0.028	0.09	0.03	0.03	0.03
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	94.28	108.4	111.7	111.3	65	49.56	50.86	52.06
EBITDA ¹	8.69	3.817	6.86	6.843	0.2	4.41	4.61	4.72
EBIT ¹	-0.979	1.886	-1.598	4.697	-2.441	3.66	3.82	3.89
Net income ¹	-2.637	0.621	-10.2	1.977	9.825	2.88	3.05	3.14
Net Debt ¹	12.47	7.3	3.166	-0.585	-12.8	-15.68	-18.46	-21.37
Reference price ²	0.3450	0.2220	0.2240	0.2000	0.2530	0.2700	0.2700	0.2700
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	9x	0.18x	2.05x	-	27.85M
MICROSOFT CORPORATION	26.27x	9.71x	15.87x	0.75%	3,843B
PALANTIR TECHNOLOGIES INC.	121.59x	53.78x	87.57x	-.--%	454B
ORACLE CORPORATION	21.42x	6.06x	10.62x	1.4%	431B
PALO ALTO NETWORKS, INC.	255.85x	22.84x	66.87x	-.--%	330B
CROWDSTRIKE HOLDINGS, INC.	2700.4x	45.28x	148.08x	-.--%	277B
SAP SE	26.03x	5.22x	16.46x	1.46%	239B
SERVICENOW, INC.	86.99x	8.45x	22.61x	-.--%	139B
FORTINET, INC.	58.52x	15.77x	41.53x	-.--%	133B
DATADOG, INC.	495.26x	21.25x	83.97x	-.--%	99.54B
Average	380.13x	18.85x	49.56x	0.4%	594.5B
Weighted average by Cap.	180.55x	15.31x	31.85x	0.65%