|
Market Closed -
Euronext Paris
19:55:00 16/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 125.60 EUR | +0.48% |
|
+0.64% | +54.11% |
| 10-15 | French and Benelux stocks-Factors to watch | RE |
| 10-14 | Exail Technologies Q3 revenue rises 21% on maritime robotics, photonics strength | RE |
Company Valuation: Exail Technologies
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 283.5 | 341.7 | 328.1 | 295 | 1,383 | 2,132 | - | - |
| Change | - | 20.53% | -3.98% | -10.1% | 368.87% | 54.13% | - | - |
| Enterprise Value (EV) 1 | 383.7 | 650.6 | 602.2 | 552.9 | 1,380 | 2,685 | 2,818 | 2,743 |
| Change | - | 69.58% | -7.44% | -8.18% | 149.6% | 94.51% | 4.98% | -2.65% |
| P/E | 6.1x | -58.2x | 20.7x | -81x | 464x | 85.6x | 32.2x | 23.1x |
| PBR | 4.76x | 3.21x | 2.51x | 2.46x | 3.35x | 3.15x | 2.91x | 2.4x |
| PEG | - | 1x | -0x | 1x | -3x | 0x | 0x | 0.6x |
| Capitalization / Revenue | 1.59x | 1.9x | 1.02x | 0.79x | 2.89x | 3.74x | 2.89x | 2.45x |
| EV / Revenue | 2.15x | 3.62x | 1.87x | 1.48x | 2.88x | 4.71x | 3.82x | 3.15x |
| EV / EBITDA | 12.7x | 17.8x | 9.25x | 7.49x | 13.4x | 20x | 15.1x | 11.9x |
| EV / EBIT | 24.9x | 30.7x | 15.1x | 12.1x | 19.5x | 28.6x | 19.4x | 14.9x |
| EV / FCF | -10.3x | 22.2x | 25.3x | 9.62x | 21x | 56.7x | 42.8x | 28.4x |
| FCF Yield | -9.67% | 4.5% | 3.96% | 10.4% | 4.76% | 1.76% | 2.34% | 3.52% |
| Dividend per Share 2 | - | - | 0.27 | - | - | - | - | - |
| Rate of return | - | - | 1.4% | - | - | - | - | - |
| EPS 2 | 2.684 | -0.3431 | 0.9324 | -0.2142 | 0.1756 | 1.467 | 3.895 | 5.429 |
| Distribution rate | - | - | 29% | - | - | - | - | - |
| Net sales 1 | 178.3 | 179.8 | 322.8 | 373.1 | 478.5 | 569.7 | 737.9 | 870.7 |
| EBITDA 1 | 30.2 | 36.5 | 65.1 | 73.82 | 103.3 | 134.4 | 187.1 | 231 |
| EBIT 1 | 15.39 | 21.16 | 39.94 | 45.52 | 70.75 | 94 | 145 | 184.6 |
| Net income 1 | 46.21 | -5.869 | 15.89 | -3.641 | 2.98 | 25.02 | 71.08 | 100.1 |
| Net Debt 1 | 100.2 | 308.9 | 274 | 257.9 | -3.087 | 552.6 | 686.2 | 611.5 |
| Reference price 2 | 16.38 | 19.98 | 19.30 | 17.36 | 81.50 | 125.60 | 125.60 | 125.60 |
| Nbr of stocks (in thousands) | 17,309 | 17,104 | 17,002 | 16,994 | 16,972 | 16,974 | - | - |
| Announcement Date | 21/03/22 | 17/04/23 | 25/03/24 | 25/03/25 | 18/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 85.59x | 4.71x | 19.98x | -.--% | 2.4B | |
| 36.07x | 6.64x | 27.8x | 0.57% | 326B | |
| 32.11x | 3x | 17.79x | 1.47% | 261B | |
| 26.79x | 1.79x | 13.25x | 1.71% | 177B | |
| -523.45x | 1.78x | 40.68x | -.--% | 150B | |
| 31.53x | 4.61x | 19.29x | 1.08% | 150B | |
| 31.76x | 3.48x | 15.76x | 1.3% | 148B | |
| 18.15x | 1.75x | 12.5x | 2.54% | 127B | |
| 20.25x | 1.72x | 14.04x | 1.84% | 92.99B | |
| 40.1x | 9.05x | 28.08x | 0.24% | 88.12B | |
| Average | -20.11x | 3.85x | 20.92x | 1.08% | 152.26B | |
| Weighted average by Cap. | -23.95x | 3.89x | 21.54x | 1.15% |
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
- Stock Market
- Stocks
- EXA Stock
- Valuation Exail Technologies
Select your edition
All financial news and data tailored to specific country editions
