Valuation DBT

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 24/07/2026 +04			5-day change	1st Jan Change
0.0414 ^EUR	+10.70%		-3.72%	+22.85%

02-23	Snowflake Inc's. Cortex Code Expands Towards Supporting Any Data, Anywhere	CI
11-25	Westpay signs new SEK 12 mln business loan with DBT	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Market Cap ¹	4.092	1.38	1.857	0.2969	0.2969	-
Change	-	-66.27%	34.56%	-84.01%	0%	-
Enterprise Value (EV) ¹	4.092	6.026	12.92	18.9	28.7	40.8
Change	-	47.27%	114.34%	46.3%	51.86%	42.16%
P/E	-	-1.5x	-0.52x	-0.04x	-0.08x	-0.1x
PBR	-	-	-	-	-	-
PEG	-	-	0x	-0x	0x	0x
Capitalization / Revenue	-	0.13x	0.18x	0.04x	0.03x	0.03x
EV / Revenue	-	0.56x	1.27x	2.49x	3.34x	3.81x
EV / EBITDA	-	-0.96x	-2.98x	-4.61x	-6.67x	-12.7x
EV / EBIT	-0.69x	-0.71x	-2.87x	-2.82x	-3.78x	-5.91x
EV / FCF	-	-0.72x	-1.03x	-2.15x	-2.61x	-3.92x
FCF Yield	-	-139%	-96.8%	-46.6%	-38.3%	-25.5%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-	-2	-0.71	-1	-0.5	-0.4
Distribution rate	-	-	-	-	-	-
Net sales ¹	-	10.69	10.16	7.6	8.6	10.7
EBITDA ¹	-	-6.248	-4.333	-4.1	-4.3	-3.2
EBIT ¹	-5.968	-8.506	-4.499	-6.7	-7.6	-6.9
Net income ¹	-5.69	-8.981	-3.58	-7	-7.9	-7.1
Net Debt ¹	-	4.646	11.06	18.6	28.4	40.5
Reference price ²	114.0000	3.0000	0.3700	0.0414	0.0414	0.0414
Nbr of stocks (in thousands)	35.9	460	5,019	7,172	7,172	-
Announcement Date	28/04/23	30/04/24	30/04/25	-	-	-

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.($)
DBT	-0.04x	2.49x	-4.61x	-	338K
ABB LTD	26x	4.61x	21.15x	1.2%	178B
BLOOM ENERGY CORPORATION	121.76x	14.05x	68.85x	-.--%	52.59B
DOOSAN ENERBILITY CO., LTD.	119.26x	2.73x	28.87x	-.--%	31.62B
LS ELECTRIC CO., LTD.	56.86x	4.82x	36.1x	0.55%	20.57B
HYOSUNG HEAVY INDUSTRIES CORPORATION	32.23x	3.63x	21.47x	0.44%	17.1B
ABB INDIA LIMITED	89.68x	10.52x	71.3x	0.6%	16.22B
CG POWER AND INDUSTRIAL SOLUTIONS LIMITED	87.58x	8.58x	62.42x	0.31%	14.19B
SHANGHAI ELECTRIC GROUP COMPANY LIMITED	33.2x	0.62x	11.86x	0.75%	13.35B
GE VERNOVA T&D INDIA LIMITED	87.69x	17.05x	64.37x	0.22%	11.05B
Average	65.42x	6.91x	38.18x	0.45%	35.44B
Weighted average by Cap.	58.19x	6.47x	34.75x	0.73%