Valuation Cegedim

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 28/07/2026 +04			5-day change	1st Jan Change
10.20 ^EUR	+0.59%		+1.59%	-24.72%

06-10	TP ICAP initiates coverage of Cegedim with a 'buy' rating
05-28	Cegedim Business Services secures renewal of accreditation and certification

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	331.1	198.9	243.6	174.8	186.6	140.1	-	-
Change	-	-39.93%	22.47%	-28.22%	6.71%	-24.93%	-	-
Enterprise Value (EV) ¹	582.4	427.9	482.1	359.3	418.8	302.2	273.8	242.4
Change	-	-26.53%	12.65%	-25.46%	16.55%	-27.84%	-9.4%	-11.49%
P/E	12.6x	14.6x	-35.7x	-11.6x	19.4x	6.69x	5.1x	4.4x
PBR	1.43x	0.7x	0.83x	0.62x	0.66x	0.48x	0.45x	0.42x
PEG	-	-0.3x	0x	-0x	-0x	0x	0.2x	0.3x
Capitalization / Revenue	0.63x	0.36x	0.4x	0.27x	0.29x	0.21x	0.2x	0.2x
EV / Revenue	1.11x	0.77x	0.78x	0.55x	0.65x	0.46x	0.4x	0.34x
EV / EBITDA	5.56x	4.45x	4.43x	2.91x	3.4x	2.14x	1.8x	1.52x
EV / EBIT	14.6x	16.7x	15.2x	9.1x	11x	5.79x	4.61x	3.79x
EV / FCF	24.1x	41.4x	21.5x	30.1x	8.07x	13.1x	9.8x	7.84x
FCF Yield	4.15%	2.42%	4.65%	3.32%	12.4%	7.64%	10.2%	12.7%
Dividend per Share ²	0.5	-	-	-	-	-	-	-
Rate of return	2.08%	-	-	-	-	-	-	-
EPS ²	1.9	1	-0.5	-1.1	0.7	1.525	2	2.32
Distribution rate	26.3%	-	-	-	-	-	-	-
Net sales ¹	524.7	555.6	616	654.5	649.2	659.6	684	706.6
EBITDA ¹	104.7	96.2	108.8	123.6	123.3	141	152	159
EBIT ¹	39.9	25.67	31.67	39.48	38.09	52.15	59.35	63.9
Net income ¹	26.22	13.62	-7.407	-14.71	9.398	21.3	28	32.3
Net Debt ¹	251.3	229	238.5	184.5	232.3	162.2	133.8	102.3
Reference price ²	24.00	14.56	17.86	12.75	13.55	10.20	10.20	10.20
Nbr of stocks (in thousands)	13,796	13,660	13,638	13,712	13,768	13,731	-	-
Announcement Date	24/03/22	23/03/23	27/03/24	27/03/25	26/03/26	-	-	-

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.($)
CEGEDIM	6.9x	0.46x	2.16x	-.--%	158M
ORACLE CORPORATION	18.63x	5.36x	9.57x	1.71%	345B
SAP SE	21.46x	4.29x	13.46x	1.77%	199B
SERVICENOW, INC.	68.22x	6.68x	17.87x	-.--%	109B
CONSTELLATION SOFTWARE INC.	33.74x	3.22x	11.65x	0.2%	42.61B
STRATEGY INC	13.36x	82.63x	704.67x	-.--%	35.43B
FAIR ISAAC CORPORATION	33.63x	13.09x	21.29x	-.--%	29.7B
TOAST, INC.	34.79x	2.13x	19.51x	-.--%	17.88B
TRIMBLE, INC.	24.7x	3.55x	11.95x	-	13B
GUIDEWIRE SOFTWARE, INC.	85.34x	8.11x	34.77x	-.--%	12.43B
Average	34.08x	12.95x	84.69x	0.41%	80.43B
Weighted average by Cap.	28.67x	8.79x	43.47x	1.2%