Company Valuation: DBV Technologies

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 168.2 295.6 178 64.61 678.1 563.4 - -
Change - 75.76% -39.8% -63.7% 949.56% -16.91% - -
Enterprise Value (EV) 1 98.88 98.35 48.63 35.95 509.7 488 444.3 520.8
Change - -0.54% -50.56% -26.07% 1,318.01% -4.27% -8.94% 17.21%
P/E -0.94x -1.35x -1.33x -1.15x -7.43x -4.33x -13.3x 14.3x
PBR 0.94x 0.81x 0.69x - 10.9x 8.17x 18.9x 5.58x
PEG - 0x 0x 0x 0.4x 1.28x 0.2x -0x
Capitalization / Revenue 32.6x 65.3x 12.4x 16.6x 139x 207x 9.08x 2.58x
EV / Revenue 19.1x 21.7x 3.38x 9.26x 104x 179x 7.16x 2.38x
EV / EBITDA -1.2x -1.25x -0.59x - -4.09x -3.07x -8.68x 9.59x
EV / EBIT -1.1x -1.08x -0.7x -0.33x -4x -2.76x -3.41x -68.4x
EV / FCF -1.01x -1.85x -1.03x -0.38x -4.83x -2.25x -2.23x -14.6x
FCF Yield -99.1% -54.1% -97.5% -262% -20.7% -44.5% -44.9% -6.85%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.24 -2.339 -1.391 -0.546 -0.4552 -0.4398 -0.143 0.133
Distribution rate - - - - - - - -
Net sales 1 5.165 4.526 14.39 3.883 4.886 2.719 62.06 218.8
EBITDA 1 -82.28 -78.71 -82.74 - -124.7 -158.7 -51.22 54.32
EBIT 1 -89.75 -90.72 -69.94 -107.7 -127.5 -176.5 -130.4 -7.615
Net income 1 -144.5 -90.53 -66.54 -105.5 -127.4 -174.2 -126.1 -14.78
Net Debt 1 -69.31 -197.3 -129.4 -28.66 -168.3 -75.46 -119.1 -42.61
Reference price 2 3.059 3.146 1.849 0.630 3.380 1.904 1.904 1.904
Nbr of stocks (in thousands) 54,983 93,967 96,256 102,550 200,618 295,915 - -
Announcement Date 03/03/22 02/03/23 07/03/24 24/03/25 26/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-4.33x179.49x-3.07x-.--% 634M
32.45x11.78x23.93x0.61% 1,019B
28.48x6.32x17.74x2.09% 617B
33.26x7.78x16.08x2.64% 464B
104.98x5.87x24.89x2.36% 356B
18.81x4.58x11.36x2.9% 333B
19.83x5.17x12.78x3.09% 267B
20.02x4.17x11.86x2.13% 244B
25.46x6.66x11.86x2.5% 218B
-43.78x6.39x24.97x2.27% 179B
Average 23.52x 23.82x 15.24x 2.06% 369.78B
Weighted average by Cap. 31.80x 7.64x 18.61x 1.96%

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. DBV Stock
  4. Valuation DBV Technologies