Valuation Prologue

Stocks

Real-time Euronext Paris Other stock markets 15:57:45 12/06/2026 +04			5-day change	1st Jan Change
0.3690 ^EUR	-2.64%		+2.50%	+45.85%

04-29	Prologue S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
12-17	Ténor Group SA agreed to acquire Dematerialization Business of Prologue S.A. for ?0.8 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	30.57	20.24	18.57	18.32	23.18	34.73	-
Change	-	-33.8%	-8.27%	-1.35%	26.58%	49.8%	-
Enterprise Value (EV) ¹	43.04	27.54	21.73	17.73	23.18	23.75	22.09
Change	-	-36.02%	-21.09%	-18.41%	30.75%	2.44%	-6.99%
P/E Ratio	-12.3x	15.9x	-2.04x	7.14x	2.81x	12.6x	12.6x
PBR	-	-	-	-	-	-	-
PEG	-	-0x	0x	-0x	0x	-0.2x	-
Capitalization / Revenue	0.32x	0.19x	0.17x	0.16x	0.36x	0.7x	0.68x
EV / Revenue	0.46x	0.25x	0.19x	0.16x	0.36x	0.48x	0.43x
EV / EBITDA	4.95x	7.21x	3.17x	2.59x	116x	5.57x	4.92x
EV / EBIT	-44x	14.6x	-13.6x	3.77x	-9.5x	6.49x	5.68x
EV / FCF	7.95x	-29.5x	5.73x	5.32x	-	22.6x	12.6x
FCF Yield	12.6%	-3.4%	17.5%	18.8%	-	4.42%	7.92%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.028	0.014	-0.11	0.028	0.09	0.03	0.03
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	94.28	108.4	111.7	111.3	65	49.5	50.82
EBITDA ¹	8.69	3.817	6.86	6.843	0.2	4.26	4.49
EBIT ¹	-0.979	1.886	-1.598	4.697	-2.441	3.66	3.89
Net income ¹	-2.637	0.621	-10.2	1.977	9.825	2.65	2.89
Net Debt ¹	12.47	7.3	3.166	-0.585	-	-10.98	-12.64
Reference price ²	0.3450	0.2220	0.2240	0.2000	0.2530	0.3790	0.3790
Nbr of stocks (in thousands)	88,622	91,167	82,884	91,578	91,634	91,634	-
Announcement Date	30/04/22	30/04/23	30/04/24	13/05/25	29/04/26	-	-

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.($)
PROLOGUE	12.63x	0.48x	5.57x	-	40.02M
MICROSOFT CORPORATION	22.51x	8.64x	14.38x	0.94%	2,900B
PALANTIR TECHNOLOGIES INC.	96.75x	39.23x	65.59x	-.--%	314B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	112.92x	33.54x	113.49x	0.16%	113B
CADENCE DESIGN SYSTEMS, INC.	85.41x	17.15x	37.4x	-.--%	106B
SYNOPSYS, INC.	169.13x	9.78x	24.95x	-.--%	87.37B
DATADOG, INC.	420.27x	18.12x	72.99x	-.--%	83.38B
SEA LIMITED	28.2x	1.44x	11.21x	-.--%	52.48B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	122.98x	4.51x	22.96x	-.--%	39.38B
TWILIO INC.	97.65x	5.06x	24.32x	-.--%	31.36B
Average	116.85x	13.80x	39.29x	0.12%	372.68B
Weighted average by Cap.	47.41x	12.28x	24.05x	0.74%