Valuation Cegedim London S.E.

Stocks

Real-time Estimate Tradegate 11:30:52 06/10/2026 BST			5-day change	1st Jan Change
10.89 ^EUR	-10.37%		+6.58%	-9.33%

09-28	Cegedim SA, H1 2026 Earnings Call, Sep 24, 2026
09-24	Cegedim Improves Profitability, Targets Acceleration in 2026

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	149.1	-	-
Change	-	-39.93%	22.47%	-28.22%	6.71%	-20.07%	-	-
Enterprise Value (EV) ¹	582.4	427.9	482.1	359.3	418.8	352.2	327.2	293.9
Change	-	-26.53%	12.65%	-25.46%	16.55%	-15.91%	-7.09%	-10.17%
P/E	12.6x	14.6x	-35.7x	-11.6x	19.4x	7.07x	5.91x	4.94x
PBR	1.43x	0.7x	0.83x	0.62x	0.66x	0.51x	0.48x	0.44x
PEG	-	-0.3x	0x	-0x	-0x	0x	0.3x	0.3x
Capitalization / Revenue	0.63x	0.36x	0.4x	0.27x	0.29x	0.23x	0.22x	0.21x
EV / Revenue	1.11x	0.77x	0.78x	0.55x	0.65x	0.53x	0.48x	0.42x
EV / EBITDA	5.56x	4.45x	4.43x	2.91x	3.4x	2.55x	2.18x	1.87x
EV / EBIT	14.6x	16.7x	15.2x	9.1x	11x	6.93x	5.75x	4.72x
EV / FCF	24.1x	41.4x	21.5x	30.1x	8.07x	23.8x	12.1x	8.94x
FCF Yield	4.15%	2.42%	4.65%	3.32%	12.4%	4.2%	8.26%	11.2%
Dividend per Share ²	0.5	-	-	-	-	-	-	-
Rate of return	2.08%	-	-	-	-	-	-	-
EPS ²	1.9	1	-0.5	-1.1	0.7	1.535	1.837	2.197
Distribution rate	26.3%	-	-	-	-	-	-	-
Net sales ¹	524.7	555.6	616	654.5	649.2	660.1	683.1	703.6
EBITDA ¹	104.7	96.2	108.8	123.6	123.3	138	150.1	157.1
EBIT ¹	39.9	25.67	31.67	39.48	38.09	50.8	56.9	62.23
Net income ¹	26.22	13.62	-7.407	-14.71	9.398	21.45	25.57	30.47
Net Debt ¹	251.3	229	238.5	184.5	232.3	203	178.1	144.8
Reference price ²	24.00	14.56	17.86	12.75	13.55	10.86	10.86	10.86
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.($)
MICROSOFT CORPORATION	26.67x	9.84x	16.09x	0.74%	3,900B
PALANTIR TECHNOLOGIES INC.	122.01x	53.97x	87.88x	-.--%	455B
ORACLE CORPORATION	21.45x	6.07x	10.63x	1.4%	432B
PALO ALTO NETWORKS, INC.	258.08x	23.04x	67.46x	-.--%	333B
CROWDSTRIKE HOLDINGS, INC.	2726.7x	45.73x	149.55x	-.--%	280B
SAP SE	26.19x	5.25x	16.57x	1.45%	239B
SERVICENOW, INC.	88.09x	8.56x	22.9x	-.--%	141B
FORTINET, INC.	59.54x	16.06x	42.29x	-.--%	135B
DATADOG, INC.	493.82x	21.18x	83.72x	-.--%	99.25B
Average	424.73x	21.08x	55.23x	0.4%	668.2B
Weighted average by Cap.	181.80x	15.43x	32.07x	0.64%