Valuation Cegedim

Stocks

Market Closed - Euronext Paris 20:55:00 04/11/2026 +04			5-day change	1st Jan Change
9.810 ^EUR	+1.87%		0.00%	-27.60%

10-28	Amiral Gestion falls below 5% of Cegedim's voting rights
10-23	Cegedim SA, Q3 2026 Sales/ Trading Statement Call, Oct 22, 2026

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	135	-	-
Change	-	-39.93%	22.47%	-28.22%	6.71%	-27.63%	-	-
Enterprise Value (EV) ¹	582.4	427.9	482.1	359.3	418.8	344.1	316.8	283.9
Change	-	-26.53%	12.65%	-25.46%	16.55%	-17.85%	-7.91%	-10.38%
P/E	12.6x	14.6x	-35.7x	-11.6x	19.4x	6.48x	5.43x	4.52x
PBR	1.43x	0.7x	0.83x	0.62x	0.66x	0.46x	0.43x	0.4x
PEG	-	-0.3x	0x	-0x	-0x	0x	0.3x	0.2x
Capitalization / Revenue	0.63x	0.36x	0.4x	0.27x	0.29x	0.2x	0.2x	0.19x
EV / Revenue	1.11x	0.77x	0.78x	0.55x	0.65x	0.52x	0.46x	0.4x
EV / EBITDA	5.56x	4.45x	4.43x	2.91x	3.4x	2.48x	2.11x	1.81x
EV / EBIT	14.6x	16.7x	15.2x	9.1x	11x	6.72x	5.55x	4.55x
EV / FCF	24.1x	41.4x	21.5x	30.1x	8.07x	75.6x	11.9x	8.74x
FCF Yield	4.15%	2.42%	4.65%	3.32%	12.4%	1.32%	8.41%	11.4%
Dividend per Share ²	0.5	-	-	-	-	-	-	-
Rate of return	2.08%	-	-	-	-	-	-	-
EPS ²	1.9	1	-0.5	-1.1	0.7	1.515	1.807	2.17
Distribution rate	26.3%	-	-	-	-	-	-	-
Net sales ¹	524.7	555.6	616	654.5	649.2	661.1	684.1	704.6
EBITDA ¹	104.7	96.2	108.8	123.6	123.3	138.6	150.3	157.3
EBIT ¹	39.9	25.67	31.67	39.48	38.09	51.17	57.07	62.37
Net income ¹	26.22	13.62	-7.407	-14.71	9.398	21.2	25.13	30.13
Net Debt ¹	251.3	229	238.5	184.5	232.3	209.1	181.8	148.9
Reference price ²	24.000	14.560	17.860	12.750	13.550	9.810	9.810	9.810
Nbr of stocks (in thousands)	13,796	13,660	13,638	13,712	13,768	13,763	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CEGEDIM	6.36x	0.52x	2.46x	-.--%	148M
MICROSOFT CORPORATION	26.14x	9.74x	15.78x	0.76%	3,869B
PALANTIR TECHNOLOGIES INC.	104.39x	47.88x	77.28x	-.--%	421B
ORACLE CORPORATION	18.91x	5.51x	9.56x	1.62%	383B
PALO ALTO NETWORKS, INC.	222.19x	19.8x	57.96x	-.--%	287B
SAP SE	28.59x	5.84x	18.16x	1.3%	267B
CROWDSTRIKE HOLDINGS, INC.	2102.78x	40.93x	133.89x	-.--%	251B
SERVICENOW, INC.	76.37x	6.98x	18.27x	-.--%	113B
ADOBE INC.	13.49x	3.59x	7.5x	-.--%	95.8B
FORTINET, INC.	39.66x	10.91x	28.17x	-.--%	94.12B
Average	263.89x	15.17x	36.90x	0.37%	578.12B
Weighted average by Cap.	132.39x	13.78x	27.29x	0.67%