Valuation DBT

Stocks

Real-time Euronext Paris 16:16:20 10/09/2026 +04			5-day change	1st Jan Change
0.0598 ^EUR	+20.56%		+28.88%	+77.45%

04-30	DBT SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
02-23	Snowflake Inc's. Cortex Code Expands Towards Supporting Any Data, Anywhere	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4.092	1.38	1.857	0.2417	0.7302	-	-
Change	-	-66.27%	34.56%	-86.99%	202.12%	-	-
Enterprise Value (EV) ¹	4.092	6.026	12.92	0.2417	19.43	28.73	41.63
Change	-	47.27%	114.34%	-98.13%	7,939.11%	47.86%	44.9%
P/E	-	-1.5x	-0.52x	-0.08x	-0.25x	-0.25x	-0.25x
PBR	-	-	-	-	-	-	-
PEG	-	-	0x	0x	0x	-	-
Capitalization / Revenue	-	0.13x	0.18x	0.03x	0.11x	0.08x	0.07x
EV / Revenue	-	0.56x	1.27x	0.03x	2.9x	3.3x	3.82x
EV / EBITDA	-	-0.96x	-2.98x	-0.06x	-3.97x	-7.37x	-13.4x
EV / EBIT	-0.69x	-0.71x	-2.87x	-0.04x	-2.37x	-3.83x	-5.78x
EV / FCF	-	-0.72x	-1.03x	-	-2.07x	-3.12x	-3.23x
FCF Yield	-	-139%	-96.8%	-	-48.4%	-32%	-31%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	-2	-0.71	-0.411	-0.2	-0.2	-0.2
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	-	10.69	10.16	7.605	6.7	8.7	10.9
EBITDA ¹	-	-6.248	-4.333	-4.016	-4.9	-3.9	-3.1
EBIT ¹	-5.968	-8.506	-4.499	-5.768	-8.2	-7.5	-7.2
Net income ¹	-5.69	-8.981	-3.58	-6.057	-8.5	-7.8	-7.4
Net Debt ¹	-	4.646	11.06	-	18.7	28	40.9
Reference price ²	114.0000	3.0000	0.3700	0.0337	0.0496	0.0496	0.0496
Nbr of stocks (in thousands)	35.9	460	5,019	7,172	14,722	-	-
Announcement Date	28/04/23	30/04/24	30/04/25	30/04/26	-	-	-

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.($)
DBT	-0.25x	2.9x	-3.97x	-	849K
ABB LTD	24.72x	4.5x	20.77x	1.23%	175B
BLOOM ENERGY CORPORATION	131.05x	19.21x	88.32x	-.--%	79.31B
DOOSAN ENERBILITY CO., LTD.	153.94x	3.37x	35.94x	-.--%	43.74B
LS ELECTRIC CO., LTD.	58.91x	4.97x	37.24x	0.52%	23.49B
HYOSUNG HEAVY INDUSTRIES CORPORATION	34.81x	3.87x	22.97x	0.37%	20.37B
ABB INDIA LIMITED	94.15x	10.27x	74.62x	0.56%	16.46B
CG POWER AND INDUSTRIAL SOLUTIONS LIMITED	92.11x	9.16x	66.53x	0.23%	15.34B
GE VERNOVA T&D INDIA LIMITED	75.13x	14.49x	55.8x	0.27%	12.55B
CHINA SHIPBUILDING INDUSTRY GROUP POWER CO., LTD.	27.3x	-	-	-	11.91B
Average	69.19x	8.08x	44.25x	0.4%	39.86B
Weighted average by Cap.	69.71x	8.14x	42.70x	0.65%