Company Valuation: 74Software

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 573.3 354.3 552 802.8 1,215 1,092 - -
Change - -38.21% 55.81% 45.43% 51.29% -10.05% - -
Enterprise Value (EV) 1 643.1 453.1 627.6 1,053 1,408 1,296 1,218 1,151
Change - -29.55% 38.52% 67.81% 33.65% -7.91% -6.07% -5.44%
P/E 59.8x -9x 15.4x 16.5x 29.9x 20.6x 15.9x 12.9x
PBR 1.56x - 1.6x 1.22x 2.23x 1.83x 1.64x 1.45x
PEG - 0x -0x -7.05x -1.8x 0.6x 0.5x 0.6x
Capitalization / Revenue 2.01x 1.13x 1.73x 1.74x 1.72x 1.48x 1.42x 1.37x
EV / Revenue 2.25x 1.44x 1.97x 2.28x 1.99x 1.75x 1.59x 1.45x
EV / EBITDA 14.5x 7.91x 7.95x 10.8x 11.2x 9.42x 7.98x 6.59x
EV / EBIT 19.5x 9.79x 9.99x 12x 13.1x 10.5x 8.89x 7.25x
EV / FCF 63.7x -78.1x 21.1x 53.3x 16.7x 24.4x 13.1x 10.1x
FCF Yield 1.57% -1.28% 4.74% 1.88% 5.97% 4.09% 7.64% 9.86%
Dividend per Share 2 0.4 0.4 - - - 0.6 0.85 0.95
Rate of return 1.49% 2.4% - - - 1.59% 2.25% 2.51%
EPS 2 0.45 -1.85 1.71 1.67 1.39 1.837 2.379 2.925
Distribution rate 88.9% -21.6% - - - 32.7% 35.7% 32.5%
Net sales 1 285.5 314 319 461.9 707.2 739.6 768 796.4
EBITDA 1 44.5 57.3 78.9 97.6 125.2 137.6 152.6 174.7
EBIT 1 32.9 46.3 62.8 87.7 107.3 123.9 137 158.7
Net income 1 9.6 -40 35.8 39.3 40.8 54.25 70.28 85.17
Net Debt 1 69.8 98.8 75.6 250.4 193 203.8 125.2 58.89
Reference price 2 26.90 16.65 26.40 27.60 41.50 37.80 37.80 37.80
Nbr of stocks (in thousands) 21,314 21,277 20,909 29,086 29,266 28,900 - -
Announcement Date 22/02/22 22/02/23 21/02/24 26/02/25 25/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.58x1.75x9.42x1.59% 1.24B
26.04x9.62x15.73x0.77% 3,809B
122.44x53.43x86.72x-.--% 449B
20.67x5.89x10.32x1.45% 416B
252.08x22.5x65.87x-.--% 325B
2647.5x44.38x142.94x-.--% 272B
26.28x5.27x16.62x1.44% 243B
86.75x8.42x22.54x-.--% 139B
57.81x15.57x41.01x-.--% 131B
18.54x11.83x14.1x-.--% 97.19B
Average 327.87x 17.87x 42.53x 0.53% 588.24B
Weighted average by Cap. 168.60x 14.98x 30.15x 0.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 74SW Stock
  4. Valuation 74Software