Valuation Witbe

Stocks

Real-time Euronext Paris 06:14:33 2026-10-28 EDT			5-day change	1st Jan Change
4.350 ^EUR	-0.23%		+20.83%	+202.08%

09-23	Witbe S.A. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
04-30	Witbe S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29.02	30.94	17.42	10.68	5.916	17.91	-	-
Change	-	6.61%	-43.69%	-38.67%	-44.63%	202.77%	-	-
Enterprise Value (EV) ¹	30.66	31.41	21.92	13.67	7.78	18.81	17.51	15.71
Change	-	2.46%	-30.22%	-37.63%	-43.09%	141.8%	-6.91%	-10.28%
P/E	13.9x	42.2x	-11.5x	-9.63x	-8.47x	16.1x	12.1x	8.9x
PBR	-	-	2.64x	2.11x	1.1x	-	-	-
PEG	-	-0.7x	0x	0.4x	0.2x	-0x	0.4x	0.2x
Capitalization / Revenue	1.52x	1.19x	0.75x	0.48x	0.3x	0.83x	0.76x	0.69x
EV / Revenue	1.6x	1.2x	0.94x	0.61x	0.4x	0.88x	0.74x	0.6x
EV / EBITDA	7.37x	10.3x	7.68x	4.24x	3.41x	5.23x	4.49x	3.57x
EV / EBIT	17x	10,470x	-32.5x	-46.8x	-17.3x	188x	29.2x	12.1x
EV / FCF	-	-	-5.48x	-8.26x	-5.19x	20.9x	13.5x	8.27x
FCF Yield	-	-	-18.3%	-12.1%	-19.3%	4.78%	7.42%	12.1%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.51	0.18	-0.37	-0.27	-0.17	0.27	0.36	0.49
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	19.13	26.08	23.2	22.24	19.56	21.5	23.7	26
EBITDA ¹	4.162	3.038	2.853	3.227	2.279	3.6	3.9	4.4
EBIT ¹	1.803	0.003	-0.675	-0.292	-0.45	0.1	0.6	1.3
Net income ¹	2.114	0.753	-1.538	-1.127	-0.682	1.1	1.5	2
Net Debt ¹	1.637	0.472	4.496	2.986	1.864	0.9	-0.4	-2.2
Reference price ²	7.110	7.590	4.240	2.600	1.440	4.360	4.360	4.360
Nbr of stocks (in thousands)	4,082	4,076	4,109	4,110	4,109	4,109	-	-
Announcement Date	4/21/22	4/18/23	4/22/24	4/29/25	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.($)
WITBE	16.15x	0.88x	5.23x	-	19.96M
IBM	25.03x	4.04x	14.03x	2.7%	237B
SALESFORCE, INC.	23.05x	4.84x	11.87x	0.72%	198B
ACCENTURE PLC	16.05x	1.83x	9.4x	2.95%	139B
CLOUDFLARE, INC.	-565.49x	40.19x	165.11x	-.--%	117B
SNOWFLAKE INC.	-134.06x	18.45x	101.45x	-.--%	119B
TATA CONSULTANCY SERVICES LTD.	16.28x	2.93x	11.32x	4.94%	95.11B
RELX PLC	22.8x	5.91x	14.51x	2.48%	68.03B
INFOSYS LIMITED	15.27x	2.22x	9.43x	4.99%	49.59B
FUJITSU LIMITED	25.04x	2.08x	13.19x	1.24%	49.17B
Average	-53.99x	8.34x	35.55x	2.22%	107.13B
Weighted average by Cap.	-59.87x	9.29x	38.74x	2%