Valuation Materialise NV

Stocks

Market Closed - Nasdaq 00:00:00 17/09/2026 +04			5-day change	1st Jan Change
7.700 ^USD	+0.52%		+1.85%	+38.74%

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	384.1	-	-
Change	-	-60.57%	-27.86%	14.49%	-30.49%	37.56%	-	-
Enterprise Value (EV) ¹	1,128	418.4	287.6	340.6	208.4	303.3	287.8	266.1
Change	-	-62.91%	-31.25%	18.42%	-38.82%	45.55%	-5.13%	-7.51%
P/E	91.3x	-206x	54x	29.6x	36.4x	31.7x	23.6x	17.2x
PBR	5.12x	2.12x	1.48x	1.62x	1.09x	1.62x	1.52x	1.36x
PEG	-	2x	-0x	0x	-0.8x	0.5x	0.7x	0.5x
Capitalization / Revenue	6x	2.1x	1.37x	1.51x	1.04x	1.38x	1.3x	1.21x
EV / Revenue	5.49x	1.8x	1.12x	1.28x	0.78x	1.09x	0.98x	0.84x
EV / EBITDA	34.7x	22x	9.16x	10.8x	6.43x	8.16x	6.62x	5.16x
EV / EBIT	92.3x	-146x	51.2x	36.1x	23.3x	26.2x	16.5x	9.62x
EV / FCF	79.9x	-168x	34.3x	67.1x	23x	20x	16.8x	12.3x
FCF Yield	1.25%	-0.59%	2.92%	1.49%	4.35%	5.01%	5.94%	8.12%
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	6.673	6.673	6.673
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MATERIALISE NV	31.55x	1.09x	8.16x	-.--%	443M
MICROSOFT CORPORATION	25.24x	9.32x	15.25x	0.78%	3,691B
PALANTIR TECHNOLOGIES INC.	113.07x	49.18x	79.82x	-.--%	415B
DATADOG, INC.	408.2x	17.49x	69.13x	-.--%	82.68B
CADENCE DESIGN SYSTEMS, INC.	57.01x	12.05x	25.41x	-.--%	75.45B
SYNOPSYS, INC.	92.57x	7.95x	20.13x	-.--%	70.46B
SEA LIMITED	34.63x	1.68x	13.43x	-.--%	62.87B
ATLASSIAN CORPORATION	191.83x	6.12x	23.64x	-.--%	48.05B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	115.02x	4.54x	22.23x	-.--%	39.62B
ROBLOX CORPORATION	-34.35x	4.9x	27.84x	-.--%	35.89B
Average	103.48x	11.43x	30.50x	0.08%	452.15B
Weighted average by Cap.	44.09x	12.93x	22.63x	0.64%