Suspension of trading

Valuation Shape Robotics A/S

Stocks

Market Closed - Nasdaq Copenhagen Other stock markets 13:46:03 06/01/2026 +04			5-day change	1st Jan Change
5.030 ^DKK	+30.65%		-.--%	+123.56%

04-17	Court puts Shape Robotics into compulsory dissolution	RE
04-15	Shape Robotics issues objection to dissolution referral	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024
Market Cap ¹	82.12	93.55	274.4	416.1	233.5
Change	-	13.91%	193.29%	51.65%	-43.87%
Enterprise Value (EV) ¹	72.94	91.63	294.8	473.6	369.2
Change	-	25.61%	221.71%	60.66%	-22.03%
P/E Ratio	-6.45x	-5.73x	-63.2x	142x	-16.1x
PBR	4.03x	6.24x	6.34x	3.17x	1.51x
PEG	-	-0.64x	0.8x	-1x	0x
Capitalization / Revenue	13.6x	5.26x	3.14x	2.43x	0.77x
EV / Revenue	12.1x	5.16x	3.37x	2.77x	1.22x
EV / EBITDA	-5.78x	-5.81x	-1,527x	69.1x	14.4x
EV / EBIT	-5.68x	-5.68x	-108x	99.4x	46.7x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-1.922	-2.094	-0.4179	0.21	-0.9611
Distribution rate	-	-	-	-	-
Net sales ¹	6.044	17.77	87.38	171.2	301.9
EBITDA ¹	-12.62	-15.77	-0.193	6.858	25.69
EBIT ¹	-12.84	-16.13	-2.728	4.765	7.907
Net income ¹	-12.73	-16.32	-4.355	2.607	-14.26
Net Debt ¹	-9.176	-1.918	20.41	57.52	135.7
Reference price ²	12.400	12.000	26.400	29.800	15.500
Nbr of stocks (in thousands)	6,623	7,795	10,393	13,962	15,066
Announcement Date	24/03/21	22/03/22	21/03/23	12/04/24	03/04/25

¹DKK in Million²DKK

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.($)
SHAPE ROBOTICS A/S	-	-	-	-	14.81M
MICROSOFT CORPORATION	22.88x	8.8x	14.58x	0.93%	2,952B
PALANTIR TECHNOLOGIES INC.	96.11x	38.96x	65.14x	-.--%	312B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	113.98x	33.86x	114.56x	0.16%	114B
CADENCE DESIGN SYSTEMS, INC.	85.72x	17.21x	37.54x	-.--%	106B
SYNOPSYS, INC.	170.71x	9.86x	25.16x	-.--%	88.18B
DATADOG, INC.	408.41x	17.58x	70.81x	-.--%	81.03B
SEA LIMITED	27.13x	1.38x	10.69x	-.--%	50.49B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	122.04x	4.48x	22.78x	-.--%	39.08B
TWILIO INC.	97.87x	5.08x	24.66x	-.--%	31.43B
Average	127.21x	15.24x	42.88x	0.12%	377.45B
Weighted average by Cap.	46.90x	12.32x	24.00x	0.73%