Valuation Materialise NV

Stocks

Market Closed - Nasdaq 01:00:00 07/11/2026 +04			5-day change	1st Jan Change
6.750 ^USD	+1.35%		-5.99%	+21.62%

11-06	European Equities Traded in the US as American Depositary Receipts Decline in Friday Trading	MT
10-29	European Equities Traded in the US as American Depositary Receipts Rise in Thursday 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	350.3	-	-
Change	-	-60.57%	-27.86%	14.49%	-30.49%	25.46%	-	-
Enterprise Value (EV) ¹	1,128	418.4	287.6	340.6	208.4	274.7	254	232.3
Change	-	-62.91%	-31.25%	18.42%	-38.82%	31.81%	-7.55%	-8.51%
P/E	91.3x	-206x	54x	29.6x	36.4x	27.5x	21.4x	15.6x
PBR	5.12x	2.12x	1.48x	1.62x	1.09x	1.47x	1.32x	1.21x
PEG	-	2x	-0x	0x	-0.8x	0.4x	0.8x	0.4x
Capitalization / Revenue	6x	2.1x	1.37x	1.51x	1.04x	1.26x	1.19x	1.11x
EV / Revenue	5.49x	1.8x	1.12x	1.28x	0.78x	0.99x	0.86x	0.73x
EV / EBITDA	34.7x	22x	9.16x	10.8x	6.43x	7.48x	5.84x	4.5x
EV / EBIT	92.3x	-146x	51.2x	36.1x	23.3x	25.4x	14.7x	9.77x
EV / FCF	79.9x	-168x	34.3x	67.1x	23x	18.1x	14.9x	10.8x
FCF Yield	1.25%	-0.59%	2.92%	1.49%	4.35%	5.53%	6.73%	9.3%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.23	-0.04	0.11	0.23	0.13	0.22	0.2826	0.387
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	205.4	232	256.1	266.8	267.6	278.3	294.8	316.2
EBITDA ¹	32.5	19.01	31.4	31.48	32.39	36.7	43.47	51.58
EBIT ¹	12.22	-2.872	5.619	9.432	8.936	10.82	17.31	23.78
Net income ¹	13.15	-2.123	6.722	13.47	7.718	13	16.72	22.75
Net Debt ¹	-105.5	-67.94	-63.18	-61.02	-70.8	-75.6	-96.33	-117.9
Reference price ²	20.989	8.234	5.939	6.800	4.727	6.054	6.054	6.054
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	27.52x	0.99x	7.48x	-.--%	391M
MICROSOFT CORPORATION	26.64x	9.92x	16.09x	0.74%	3,940B
PALANTIR TECHNOLOGIES INC.	95.82x	43.76x	70.53x	-.--%	386B
ORACLE CORPORATION	17.4x	5.28x	9.17x	1.77%	362B
SAP SE	29.21x	5.96x	18.52x	1.28%	271B
PALO ALTO NETWORKS, INC.	203.65x	17.65x	51.68x	-.--%	256B
CROWDSTRIKE HOLDINGS, INC.	1789.01x	36.18x	118.37x	-.--%	223B
APPLOVIN CORPORATION	24.07x	15.46x	18.42x	-.--%	130B
SERVICENOW, INC.	71.34x	6.52x	17.07x	-.--%	106B
ADOBE INC.	13.1x	3.49x	7.29x	-.--%	93.14B
Average	229.78x	14.52x	33.46x	0.38%	576.79B
Weighted average by Cap.	107.23x	13.02x	24.87x	0.68%