Valuation Dassault Systèmes CINNOBER BOAT

Stocks

Delayed CINNOBER BOAT Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

06-29	Market Mid-Year Review: Winners and Losers
06-17	Publicis chief urges France, Germany to lead European AI fund	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	68,803	44,035	58,181	43,965	31,289	24,219	-	-
Change	-	-36%	32.12%	-24.43%	-28.83%	-22.6%	-	-
Enterprise Value (EV) ¹	69,693	44,262	57,603	42,506	29,759	21,868	20,800	19,730
Change	-	-36.49%	30.14%	-26.21%	-29.99%	-26.52%	-4.88%	-5.14%
P/E	90.2x	47.9x	56x	37.2x	26.5x	18.9x	17.4x	16.2x
PBR	11.2x	6.1x	7.43x	4.85x	3.57x	2.46x	2.22x	2.01x
PEG	-	2.3x	4.4x	2.7x	-	2.26x	2.03x	2.24x
Capitalization / Revenue	14.2x	7.77x	9.78x	7.08x	5.01x	3.82x	3.62x	3.41x
EV / Revenue	14.3x	7.81x	9.68x	6.84x	4.77x	3.45x	3.11x	2.78x
EV / EBITDA	37.8x	21.3x	27.3x	19.5x	13.6x	9.58x	8.57x	7.55x
EV / EBIT	41.8x	23.4x	29.9x	21.4x	14.9x	10.6x	9.5x	8.39x
EV / FCF	46.2x	31.8x	40.6x	29x	20.3x	14.3x	12.4x	11x
FCF Yield	2.17%	3.15%	2.46%	3.45%	4.94%	7%	8.05%	9.09%
Dividend per Share ²	0.17	0.21	0.23	0.26	-	0.2803	0.3035	0.3268
Rate of return	0.32%	0.63%	0.52%	0.78%	-	1.52%	1.65%	1.78%
EPS ²	0.58	0.7	0.79	0.9	0.9	0.9753	1.059	1.136
Distribution rate	29.3%	30%	29.1%	28.9%	-	28.7%	28.7%	28.8%
Net sales ¹	4,862	5,666	5,951	6,214	6,240	6,346	6,689	7,103
EBITDA ¹	1,846	2,076	2,108	2,176	2,193	2,282	2,427	2,613
EBIT ¹	1,666	1,892	1,926	1,984	1,994	2,055	2,189	2,352
Net income ¹	773.7	931.5	1,051	1,200	1,196	1,294	1,410	1,517
Net Debt ¹	890.2	227	-577.6	-1,459	-1,530	-2,351	-3,419	-4,489
Reference price ²	52.31	33.50	44.24	33.50	23.84	18.38	18.38	18.38
Nbr of stocks (in thousands)	1,315,298	1,314,673	1,315,270	1,312,390	1,312,475	1,317,324	-	-
Announcement Date	03/02/22	02/02/23	01/02/24	04/02/25	11/02/26	-	-	-

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	21.51x	8.26x	13.74x	0.99%	2,771B
PALANTIR TECHNOLOGIES INC.	86.49x	34.77x	58.11x	-.--%	280B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	143.94x	45.99x	145.48x	0.12%	148B
CADENCE DESIGN SYSTEMS, INC.	83.41x	16.76x	36.43x	-.--%	104B
DATADOG, INC.	476x	20.26x	81.59x	-.--%	92.68B
SYNOPSYS, INC.	164.84x	9.6x	23.71x	-.--%	85.41B
SEA LIMITED	31.67x	1.65x	12.87x	-.--%	58.69B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	136.32x	5.32x	26.68x	-.--%	46.41B
ROBLOX CORPORATION	-36x	4.81x	23.07x	-.--%	38.93B
Average	123.13x	16.38x	46.85x	0.12%	402.65B
Weighted average by Cap.	49.30x	12.24x	25.40x	0.76%