Valuation Cegedim London S.E.

Stocks

Real-time Estimate Tradegate 12:09:17 26/08/2026 BST			5-day change	1st Jan Change
10.35 ^EUR	-14.81%		+16.60%	-9.33%

07-23	Cegedim SA Reports Unaudited Consolidated Revenue Results for the Second Quarter and First Half Ended June 30, 2026	CI
06-10	TP ICAP initiates coverage of Cegedim with a 'buy' rating

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	331.1	198.9	243.6	174.8	186.6	140.9	-	-
Change	-	-39.93%	22.47%	-28.22%	6.71%	-24.49%	-	-
Enterprise Value (EV) ¹	582.4	427.9	482.1	359.3	418.8	303	274.6	243.2
Change	-	-26.53%	12.65%	-25.46%	16.55%	-27.65%	-9.37%	-11.45%
P/E	12.6x	14.6x	-35.7x	-11.6x	19.4x	6.73x	5.13x	4.42x
PBR	1.43x	0.7x	0.83x	0.62x	0.66x	0.48x	0.45x	0.42x
PEG	-	-0.3x	0x	-0x	-0x	0x	0.2x	0.3x
Capitalization / Revenue	0.63x	0.36x	0.4x	0.27x	0.29x	0.21x	0.21x	0.2x
EV / Revenue	1.11x	0.77x	0.78x	0.55x	0.65x	0.46x	0.4x	0.34x
EV / EBITDA	5.56x	4.45x	4.43x	2.91x	3.4x	2.15x	1.81x	1.53x
EV / EBIT	14.6x	16.7x	15.2x	9.1x	11x	5.81x	4.63x	3.81x
EV / FCF	24.1x	41.4x	21.5x	30.1x	8.07x	13.1x	9.83x	7.87x
FCF Yield	4.15%	2.42%	4.65%	3.32%	12.4%	7.62%	10.2%	12.7%
Dividend per Share ²	0.5	-	-	-	-	-	-	-
Rate of return	2.08%	-	-	-	-	-	-	-
EPS ²	1.9	1	-0.5	-1.1	0.7	1.525	2	2.32
Distribution rate	26.3%	-	-	-	-	-	-	-
Net sales ¹	524.7	555.6	616	654.5	649.2	659.6	684	706.6
EBITDA ¹	104.7	96.2	108.8	123.6	123.3	141	152	159
EBIT ¹	39.9	25.67	31.67	39.48	38.09	52.15	59.35	63.9
Net income ¹	26.22	13.62	-7.407	-14.71	9.398	21.3	28	32.3
Net Debt ¹	251.3	229	238.5	184.5	232.3	162.2	133.8	102.3
Reference price ²	24.00	14.56	17.86	12.75	13.55	10.26	10.26	10.26
Nbr of stocks (in thousands)	13,796	13,660	13,638	13,712	13,768	13,731	-	-
Announcement Date	24/03/22	23/03/23	27/03/24	27/03/25	26/03/26	-	-	-

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.($)
ORACLE CORPORATION	22.63x	6.15x	10.98x	1.41%	417B
SAP SE	26.33x	5.27x	16.55x	1.44%	250B
SERVICENOW, INC.	82.21x	7.99x	21.39x	-.--%	131B
CONSTELLATION SOFTWARE INC.	38.11x	3.57x	13.15x	0.18%	47.13B
STRATEGY INC	-25.87x	108.35x	1278.57x	-.--%	48.73B
FAIR ISAAC CORPORATION	30.13x	11.74x	19.17x	-.--%	24.56B
TOAST, INC.	38.77x	2.58x	23.45x	-.--%	21.27B
GUIDEWIRE SOFTWARE, INC.	108.11x	10.37x	44.22x	-.--%	15.68B
TRIMBLE, INC.	-214.16x	3.79x	12.68x	-	13.86B
Average	11.81x	17.76x	160.02x	0.38%	107.7B
Weighted average by Cap.	28.51x	11.28x	78.70x	1%