Valuation Materialise NV

Stocks

Market Closed - Nasdaq 00:00:00 19/09/2026 +04			5-day change	1st Jan Change
7.770 ^USD	+0.78%		+4.58%	+40.00%

09-10	European Equities Traded in the US as American Depositary Receipts Drop in Thursday Trading	MT
09-04	European Equities Traded in the US as American Depositary Receipts Marginally Higher in Friday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,234	486.3	350.8	401.7	279.2	388.6	-	-
Change	-	-60.57%	-27.86%	14.49%	-30.49%	39.17%	-	-
Enterprise Value (EV) ¹	1,128	418.4	287.6	340.6	208.4	307.8	292.2	270.6
Change	-	-62.91%	-31.25%	18.42%	-38.82%	47.69%	-5.06%	-7.4%
P/E	91.3x	-206x	54x	29.6x	36.4x	31.9x	23.8x	17.4x
PBR	5.12x	2.12x	1.48x	1.62x	1.09x	1.63x	1.53x	1.37x
PEG	-	2x	-0x	0x	-0.8x	0.5x	0.7x	0.5x
Capitalization / Revenue	6x	2.1x	1.37x	1.51x	1.04x	1.4x	1.32x	1.22x
EV / Revenue	5.49x	1.8x	1.12x	1.28x	0.78x	1.11x	0.99x	0.85x
EV / EBITDA	34.7x	22x	9.16x	10.8x	6.43x	8.28x	6.72x	5.25x
EV / EBIT	92.3x	-146x	51.2x	36.1x	23.3x	26.6x	16.8x	9.78x
EV / FCF	79.9x	-168x	34.3x	67.1x	23x	20.2x	17.1x	12.5x
FCF Yield	1.25%	-0.59%	2.92%	1.49%	4.35%	4.94%	5.85%	7.98%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.23	-0.04	0.11	0.23	0.13	0.2103	0.2826	0.387
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	205.4	232	256.1	266.8	267.6	278.3	294.8	318.4
EBITDA ¹	32.5	19.01	31.4	31.48	32.39	37.16	43.47	51.58
EBIT ¹	12.22	-2.872	5.619	9.432	8.936	11.57	17.41	27.68
Net income ¹	13.15	-2.123	6.722	13.47	7.718	12.43	16.72	22.75
Net Debt ¹	-105.5	-67.94	-63.18	-61.02	-70.8	-80.76	-96.33	-117.9
Reference price ²	20.989	8.234	5.939	6.800	4.727	6.715	6.715	6.715
Nbr of stocks (in thousands)	58,771	59,064	59,067	59,067	59,067	57,861	-	-
Announcement Date	03/03/22	14/02/23	21/02/24	20/02/25	19/02/26	-	-	-

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.($)
MATERIALISE NV	31.93x	1.11x	8.28x	-.--%	446M
MICROSOFT CORPORATION	25.27x	9.33x	15.27x	0.8%	3,696B
PALANTIR TECHNOLOGIES INC.	115.48x	50.26x	81.57x	-.--%	424B
DATADOG, INC.	421.62x	17.95x	70.95x	-.--%	84.74B
CADENCE DESIGN SYSTEMS, INC.	58.42x	12.34x	26.03x	-.--%	77.32B
SYNOPSYS, INC.	95.96x	8.21x	20.81x	-.--%	73.05B
SEA LIMITED	34.16x	1.65x	13.21x	-.--%	62.03B
ATLASSIAN CORPORATION	194.58x	6.21x	24x	-.--%	48.74B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	114.32x	4.52x	21.95x	-.--%	39.38B
TWILIO INC.	28.66x	5.93x	28.48x	-.--%	37.82B
Average	112.04x	11.75x	31.05x	0.08%	454.31B
Weighted average by Cap.	45.51x	13.13x	23.00x	0.65%