Company Valuation: DBV Technologies

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 168.2 295.6 178 64.61 678.1 769.4 - -
Change - 75.76% -39.8% -63.7% 949.56% 13.46% - -
Enterprise Value (EV) 1 98.88 98.35 48.63 35.95 509.7 694.3 763.5 739.8
Change - -0.54% -50.56% -26.07% 1,318.01% 36.2% 9.97% -3.1%
P/E -0.94x -1.35x -1.33x -1.15x -7.43x -6.77x -19x 17.9x
PBR 0.94x 0.81x 0.69x - 10.9x 11.2x 25.7x 7.62x
PEG - 0x 0x 0x 0.4x 0.4x 0.3x -0x
Capitalization / Revenue 32.6x 65.3x 12.4x 16.6x 139x 309x 11x 3.18x
EV / Revenue 19.1x 21.7x 3.38x 9.26x 104x 279x 10.9x 3.05x
EV / EBITDA -1.2x -1.25x -0.59x - -4.09x -5.97x -16.7x 12.5x
EV / EBIT -1.1x -1.08x -0.7x -0.33x -4x -3.81x -6.46x 39.6x
EV / FCF -1.01x -1.85x -1.03x -0.38x -4.83x -2.62x -3.15x 42.3x
FCF Yield -99.1% -54.1% -97.5% -262% -20.7% -38.1% -31.7% 2.36%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.24 -2.339 -1.391 -0.546 -0.4552 -0.384 -0.137 0.145
Distribution rate - - - - - - - -
Net sales 1 5.165 4.526 14.39 3.883 4.886 2.491 69.87 242.3
EBITDA 1 -82.28 -78.71 -82.74 - -124.7 -116.4 -45.71 58.97
EBIT 1 -89.75 -90.72 -69.94 -107.7 -127.5 -182.3 -118.2 18.71
Net income 1 -144.5 -90.53 -66.54 -105.5 -127.4 -177.5 -113.7 8.657
Net Debt 1 -69.31 -197.3 -129.4 -28.66 -168.3 -75.08 -5.874 -29.54
Reference price 2 3.059 3.146 1.849 0.630 3.380 2.600 2.600 2.600
Nbr of stocks (in thousands) 54,983 93,967 96,256 102,550 200,618 295,914 - -
Announcement Date 03/03/22 02/03/23 07/03/24 24/03/25 26/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-7.3x200.08x-6.48x-.--% 949M
64.97x5.25x19.51x2.66% 315B
23.37x3.21x11.46x1.69% 68.62B
11.62x5.88x9.04x - 9.2B
17.13x2.18x7.47x2.6% 8.52B
34.81x6.58x18.82x - 4.04B
21.18x6x16.95x-.--% 4.2B
39.31x2.22x27.39x0.79% 3.56B
108.34x - - -.--% 2.8B
Average 34.82x 28.93x 13.02x 1.11% 46.35B
Weighted average by Cap. 55.15x 5.30x 17.67x 2.42%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. DBV Stock
  4. Valuation DBV Technologies