Company Valuation: Prosafe SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 158.2 114.5 121.2 10.98 131.7 181.6 - -
Change - -27.63% 5.89% -90.94% 1,099.42% 37.84% - -
Enterprise Value (EV) 1 507.2 114.5 466.1 380.1 362.5 420.3 402.8 354.7
Change - -77.43% 307.13% -18.46% -4.62% 15.94% -4.16% -11.94%
P/E 0.07x 76.5x -1.13x -0.26x 0.43x -17.6x 15.8x 5.66x
PBR - - 3.59x -0.83x 0.93x 1.38x 1.27x 1.04x
PEG - -0.8x 0x 0x -0x 0x -0x 0x
Capitalization / Revenue 1.12x 0.58x 1.24x 0.08x 0.7x 1.04x 0.92x 0.78x
EV / Revenue 3.59x 0.58x 4.77x 2.72x 1.92x 2.41x 2.05x 1.53x
EV / EBITDA 20.4x 1.86x -44.4x 16x 9.06x 7.56x 5.1x 3.54x
EV / EBIT -62.6x 3.59x -11.2x -41.3x 49x 21.2x 9.38x 5.52x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 263.3 0.17 -6 -2.33 0.86 -0.0293 0.0326 0.091
Distribution rate - - - - - - - -
Net sales 1 141.1 198.9 97.7 139.8 188.4 174.6 196.7 231.5
EBITDA 1 24.9 61.4 -10.5 23.8 40 55.62 78.93 100.3
EBIT 1 -8.1 31.9 -41.6 -9.2 7.4 19.82 42.93 64.26
Net income 1 927.9 1.5 -67.8 -41.8 142.5 -10.32 11.5 32.1
Net Debt 1 349 - 344.9 369.1 230.8 238.7 221.2 173.1
Reference price 2 17.9800 13.0125 6.7848 0.6146 0.3736 0.5150 0.5150 0.5150
Nbr of stocks (in thousands) 8,799 8,799 17,869 17,869 352,538 352,538 - -
Announcement Date 30/03/22 28/02/23 31/01/24 31/01/25 26/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-17.51x2.4x7.54x - 181M
23x2.33x10.79x2.21% 78.35B
19.73x2.36x13.29x1.66% 55.6B
15.75x2.18x9.5x4.71% 30.06B
15.29x1.52x8.49x1.93% 29.31B
22.79x2.5x12.35x0.28% 27.61B
27.21x4.46x17.46x1.1% 13.94B
13.15x1.25x5.25x3.74% 10.16B
31.46x0.52x4.58x3.71% 9.65B
22.66x0.84x7.38x1.99% 7.2B
Average 17.35x 2.04x 9.66x 2.37% 26.21B
Weighted average by Cap. 20.71x 2.21x 10.89x 2.2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Prosafe SE

Historical PBR trend

Valuation ratios - PBR - Prosafe SE

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Prosafe SE

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Prosafe SE

  1. Stock Market
  2. Stocks
  3. PRS Stock
  4. Valuation Prosafe SE