Valuation Planisware

Stocks

Real-time Euronext Paris 16:32:33 06/10/2026 +04			5-day change	1st Jan Change
25.00 ^EUR	-0.20%		+4.38%	+5.93%

09-25	CDC Reduces Its Stake in Planisware
08-18	Oil weighs on European stockmarket sentiment

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	1,969	1,646	1,745	-	-
Change	-	-16.39%	6%	-	-
Enterprise Value (EV) ¹	1,810	1,468	1,531	1,486	1,435
Change	-	-18.87%	4.25%	-2.9%	-3.44%
P/E	46.1x	33.2x	30x	26.5x	23.4x
PBR	10.1x	7.73x	7x	6.01x	5.13x
PEG	27.66x	2x	1.7x	2x	1.7x
Capitalization / Revenue	10.7x	8.32x	7.86x	6.91x	6.1x
EV / Revenue	9.87x	7.42x	6.9x	5.88x	5.01x
EV / EBITDA	28x	19.8x	18.5x	15.7x	13.2x
EV / EBIT	39.3x	24.2x	22.2x	18.7x	15.6x
EV / FCF	33.8x	23.3x	24.3x	20.9x	17.1x
FCF Yield	2.96%	4.3%	4.11%	4.78%	5.85%
Dividend per Share ²	0.31	0.36	0.3781	0.4239	0.4904
Rate of return	1.1%	1.53%	1.51%	1.69%	1.96%
EPS ²	0.61	0.71	0.8348	0.9443	1.071
Distribution rate	50.8%	50.7%	45.3%	44.9%	45.8%
Net sales ¹	183.4	198	222	252.7	286.3
EBITDA ¹	64.6	74.1	82.96	94.55	108.8
EBIT ¹	46.1	60.8	69.03	79.42	91.93
Net income ¹	42.7	50	58.47	65.8	75.17
Net Debt ¹	-159.1	-178.1	-214.4	-258.8	-309.9
Reference price ²	28.12	23.60	25.05	25.05	25.05
Nbr of stocks (in thousands)	70,024	69,764	69,669	-	-
Announcement Date	27/02/25	26/02/26	-	-	-

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.($)
PLANISWARE	30.01x	6.9x	18.45x	1.51%	1.96B
MICROSOFT CORPORATION	26.67x	9.84x	16.09x	0.74%	3,900B
PALANTIR TECHNOLOGIES INC.	122.01x	53.97x	87.88x	-.--%	455B
ORACLE CORPORATION	21.45x	6.07x	10.63x	1.4%	432B
PALO ALTO NETWORKS, INC.	258.08x	23.04x	67.46x	-.--%	333B
CROWDSTRIKE HOLDINGS, INC.	2726.7x	45.73x	149.55x	-.--%	280B
SAP SE	26.19x	5.25x	16.57x	1.45%	239B
SERVICENOW, INC.	88.09x	8.56x	22.9x	-.--%	141B
FORTINET, INC.	59.54x	16.06x	42.29x	-.--%	135B
DATADOG, INC.	493.82x	21.18x	83.72x	-.--%	99.25B
Average	385.26x	19.66x	51.55x	0.51%	601.57B
Weighted average by Cap.	181.75x	15.42x	32.06x	0.64%