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 64.61 678.1 682.4 - -
Change - 75.76% -39.8% -63.7% 949.56% 0.63% - -
Enterprise Value (EV) 1 98.88 98.35 48.63 35.95 509.7 606.9 659.7 639.8
Change - -0.54% -50.56% -26.07% 1,318.01% 19.06% 8.69% -3.02%
P/E -0.94x -1.35x -1.33x -1.15x -7.43x -5.24x -16.1x 17.3x
PBR 0.94x 0.81x 0.69x - 10.9x 9.9x 22.8x 6.76x
PEG - 0x 0x 0x 0.4x 1.55x 0.2x -0x
Capitalization / Revenue 32.6x 65.3x 12.4x 16.6x 139x 266x 9.72x 2.8x
EV / Revenue 19.1x 21.7x 3.38x 9.26x 104x 237x 9.39x 2.63x
EV / EBITDA -1.2x -1.25x -0.59x - -4.09x -3.82x -12.9x 11.8x
EV / EBIT -1.1x -1.08x -0.7x -0.33x -4x -3.43x -5.48x 38x
EV / FCF -1.01x -1.85x -1.03x -0.38x -4.83x -2.29x -2.72x 36.6x
FCF Yield -99.1% -54.1% -97.5% -262% -20.7% -43.6% -36.7% 2.73%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.24 -2.339 -1.391 -0.546 -0.4552 -0.4398 -0.143 0.133
Distribution rate - - - - - - - -
Net sales 1 5.165 4.526 14.39 3.883 4.886 2.561 70.24 243.4
EBITDA 1 -82.28 -78.71 -82.74 - -124.7 -158.7 -51.22 54.32
EBIT 1 -89.75 -90.72 -69.94 -107.7 -127.5 -177.1 -120.4 16.82
Net income 1 -144.5 -90.53 -66.54 -105.5 -127.4 -174.1 -116 7.006
Net Debt 1 -69.31 -197.3 -129.4 -28.66 -168.3 -75.46 -22.7 -42.61
Reference price 2 3.059 3.146 1.849 0.630 3.380 2.306 2.306 2.306
Nbr of stocks (in thousands) 54,983 93,967 96,256 102,550 200,618 295,915 - -
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.($)
-5.24x236.98x-3.82x-.--% 793M
109.4x6.09x25.83x2.27% 371B
23x3.11x10.87x1.73% 68.64B
15.29x7.47x11.45x - 12.51B
15.34x1.94x6.58x2.89% 8.06B
20.56x6.44x17.14x-.--% 5.04B
40.87x2.56x29.23x0.7% 4.51B
35.24x5.51x16.13x - 3.07B
-217.65x - - -.--% 2.53B
Average 4.09x 33.76x 14.18x 1.08% 52.89B
Weighted average by Cap. 88.88x 5.98x 22.78x 2.14%

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