Valuation EDAP TMS S.A.

Equities

Market Closed - Nasdaq Other stock markets 00:00:00 14/05/2026 +04			5-day change	1st Jan Change
4.160 ^USD	+1.96%		+15.72%	+26.44%

05-13	European Equities Traded in the US as American Depositary Receipts Flat in Wednesday Trading	MT
05-08	EDAP TMS S.A., Q1 2026 Earnings Call, May 07, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	199.7	356.7	195	82	123	155.9	-	-
Change	-	78.6%	-45.35%	-57.94%	50.03%	26.75%	-	-
Enterprise Value (EV)	199.7	356.7	195	82	123	155.9	155.9	155.9
Change	-	78.6%	-45.35%	-57.94%	50.03%	26.75%	0%	0%
P/E ratio	268x	-109x	-8.56x	-4.02x	-4.11x	-4.66x	-6.24x	-7.7x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0x	0.4x	-0.1x	-0.4x	0.2x	0.4x
Capitalization / Revenue	4.06x	5.94x	2.98x	1.19x	1.7x	2.08x	1.95x	1.75x
EV / Revenue	0x	0x	0x	0x	0x	2.08x	1.95x	1.75x
EV / EBITDA	-	-0x	-0x	-0x	-0x	-6.5x	-6.24x	-7.09x
EV / EBIT	-0x	-0x	-0x	-0x	-0x	-5.93x	-6.55x	-8.07x
EV / FCF	-	-0x	-	-	-	-4.03x	-4.84x	-5.49x
FCF Yield	-	-1.65%	-	-	-	-24.8%	-20.7%	-18.2%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.0223	-0.0982	-0.6171	-0.55	-0.7995	-0.8933	-0.6667	-0.54
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	49.17	60.1	65.41	69.15	72.32	74.97	79.81	88.89
EBITDA ¹	-	-2.893	-19.33	-19.4	-21.35	-24	-25	-22
EBIT ¹	-1.799	-4.642	-21.45	-22.15	-25.32	-26.29	-23.79	-19.32
Net income ¹	0.7812	-3.198	-22.93	-20.51	-29.99	-33.53	-27.54	-22.37
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	5.990	10.660	5.280	2.210	3.290	4.160	4.160	4.160
Nbr of stocks (in thousands)	33,346	33,466	36,927	37,104	37,392	37,482	-	-
Announcement Date	30/03/22	30/03/23	27/03/24	27/03/25	25/03/26	-	-	-

¹USD in Million²USD

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.($)
EDAP TMS S.A.	-4.66x	-	-	-	156M
THERMO FISHER SCIENTIFIC, INC.	22.08x	4.12x	15.85x	0.41%	166B
INTUITIVE SURGICAL, INC.	47.3x	12.43x	27.76x	-.--%	153B
DANAHER CORPORATION	26.32x	4.97x	15.48x	0.89%	117B
BOSTON SCIENTIFIC CORPORATION	19.56x	3.93x	12.75x	-.--%	78.87B
EDWARDS LIFESCIENCES CORPORATION	28.88x	6.43x	20.43x	-.--%	46.86B
SIEMENS HEALTHINEERS AG	17.68x	2.07x	10.55x	2.94%	44.33B
WATERS CORPORATION	34.5x	5.75x	17.54x	-.--%	32.89B
AGILENT TECHNOLOGIES, INC.	21.62x	4.43x	15.37x	0.91%	31.86B
SHENZHEN MINDRAY BIO-MEDICAL ELECTRONICS CO., LTD.	23.2x	5.02x	15.66x	2.71%	29.55B
Average	23.65x	5.46x	16.82x	0.87%	70.08B
Weighted average by Cap.	28.80x	6.21x	18.06x	0.59%