Valuation Prologue

Stocks

Real-time Euronext Paris 12:17:14 28/10/2026 +04			5-day change	1st Jan Change
26.80 ^EUR	-3.16%		+2.29%	+5.93%

10-26	Prologue S.A. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-31	Prologue to carry out its reverse stock split in September

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30.57	20.24	18.57	18.32	23.18	25.36	-	-
Change	-	-33.8%	-8.27%	-1.35%	26.58%	9.39%	-	-
Enterprise Value (EV) ¹	43.04	27.54	21.73	17.73	10.39	9.68	6.9	3.99
Change	-	-36.02%	-21.09%	-18.41%	-41.42%	-6.8%	-28.72%	-42.18%
P/E	-12.3x	15.9x	-2.04x	7.14x	2.81x	10.5x	9.92x	9.64x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0x	0x	-0x	0x	-0.1x	1.63x	3.36x
Capitalization / Revenue	0.32x	0.19x	0.17x	0.16x	0.36x	0.51x	0.5x	0.49x
EV / Revenue	0.46x	0.25x	0.19x	0.16x	0.16x	0.2x	0.14x	0.08x
EV / EBITDA	4.95x	7.21x	3.17x	2.59x	51.9x	2.19x	1.5x	0.85x
EV / EBIT	-44x	14.6x	-13.6x	3.77x	-4.25x	2.64x	1.81x	1.03x
EV / FCF	7.95x	-29.5x	5.73x	5.32x	-0.83x	3.3x	2.44x	1.35x
FCF Yield	12.6%	-3.4%	17.5%	18.8%	-121%	30.3%	41%	74.2%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-2.8	1.4	-11	2.8	9	2.63	2.79	2.87
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	94.28	108.4	111.7	111.3	65	49.56	50.86	52.06
EBITDA ¹	8.69	3.817	6.86	6.843	0.2	4.41	4.61	4.72
EBIT ¹	-0.979	1.886	-1.598	4.697	-2.441	3.66	3.82	3.89
Net income ¹	-2.637	0.621	-10.2	1.977	9.825	2.88	3.05	3.14
Net Debt ¹	12.47	7.3	3.166	-0.585	-12.8	-15.68	-18.46	-21.37
Reference price ²	34.50	22.20	22.40	20.00	25.30	27.68	27.68	27.68
Nbr of stocks (in thousands)	886	912	829	916	916	916.3	-	-
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	10.52x	0.2x	2.19x	-	28.26M
MICROSOFT CORPORATION	26.96x	9.94x	16.21x	0.72%	3,946B
PALANTIR TECHNOLOGIES INC.	128.17x	56.68x	92.27x	-.--%	478B
ORACLE CORPORATION	19.65x	5.66x	9.86x	1.53%	396B
PALO ALTO NETWORKS, INC.	254.87x	22.75x	66.61x	-.--%	329B
SAP SE	29.49x	6.03x	18.74x	1.26%	274B
CROWDSTRIKE HOLDINGS, INC.	2680.2x	44.91x	146.93x	-.--%	275B
SERVICENOW, INC.	98.26x	9.75x	26.09x	-.--%	160B
FORTINET, INC.	60.22x	16.14x	42.53x	-.--%	136B
ADOBE INC.	13.62x	3.62x	7.57x	-.--%	96.66B
Average	332.19x	17.57x	42.90x	0.39%	608.93B
Weighted average by Cap.	169.07x	15.46x	31.21x	0.63%