Valuation DiaSorin S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 16:45:00 15/05/2026 BST			5-day change	1st Jan Change
70.46 ^EUR	+1.44%		+11.49%	+2.68%

05-15	DiaSorin repurchases shares worth over EUR1 million	AN
05-15	Indices in the red; Brent rises toward USD109	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	9,163	6,962	4,969	5,308	3,702	3,734	-	-
Change	-	-24.02%	-28.63%	6.83%	-30.27%	0.89%	-	-
Enterprise Value (EV) ¹	10,149	7,868	5,745	5,926	4,282	4,394	4,277	4,098
Change	-	-22.47%	-26.99%	3.15%	-27.75%	2.62%	-2.66%	-4.19%
P/E ratio	31x	31.4x	32.5x	29.7x	24.1x	21.2x	18.1x	15.9x
PBR	6.71x	4.56x	3.23x	2.98x	2.42x	2.01x	1.88x	1.76x
PEG	-	-1.4x	-1.1x	1.8x	-1.6x	1.3x	1.1x	1.1x
Capitalization / Revenue	7.4x	5.11x	4.33x	4.48x	3.1x	3.04x	2.85x	2.68x
EV / Revenue	8.2x	5.78x	5x	5x	3.58x	3.58x	3.26x	2.94x
EV / EBITDA	18.7x	15.3x	15.3x	15x	10.9x	11.1x	9.86x	8.68x
EV / EBIT	21.8x	18.9x	20.3x	19.6x	14.1x	15.5x	13.4x	11.6x
EV / FCF	33.7x	24.9x	29x	24.8x	20.9x	20.3x	19.1x	16.5x
FCF Yield	2.96%	4.02%	3.45%	4.03%	4.8%	4.92%	5.23%	6.08%
Dividend per Share ²	1.05	1.1	1.158	1.2	1.3	1.352	1.45	1.492
Rate of return	0.63%	0.84%	1.24%	1.21%	1.89%	1.92%	2.06%	2.12%
EPS ²	5.4	4.15	2.87	3.35	2.85	3.325	3.893	4.432
Distribution rate	19.4%	26.5%	40.3%	35.8%	45.6%	40.7%	37.3%	33.7%
Net sales ¹	1,238	1,361	1,148	1,185	1,195	1,228	1,312	1,392
EBITDA ¹	543.1	514.2	375	394	394	395.4	433.6	472.3
EBIT ¹	465.1	417	283	303	304	283.1	320.3	353.1
Net income ¹	310.7	240.1	159	187	150	179	205.4	236.7
Net Debt ¹	985.9	906.6	776.4	618	580	659.5	542.8	363.7
Reference price ²	167.45	130.40	93.24	99.56	68.62	70.46	70.46	70.46
Nbr of stocks (in thousands)	54,719	53,388	53,289	53,316	53,943	53,001	-	-
Announcement Date	16/03/22	27/03/23	15/03/24	14/03/25	20/03/26	-	-	-

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.($)
DIASORIN S.P.A.	21.19x	3.58x	11.11x	1.92%	4.34B
GUARDANT HEALTH, INC.	-32.53x	9.95x	-71.69x	-.--%	12.59B
BIOMÉRIEUX	16.5x	1.91x	7.68x	1.56%	9.82B
LANTHEUS HOLDINGS, INC.	22.56x	4x	11.25x	-	6.11B
SHENZHEN NEW INDUSTRIES BIOMEDICAL ENGINEERING CO., LTD.	21.87x	7.57x	17.11x	2.64%	5.91B
CARIS LIFE SCIENCES, INC.	128.21x	3.61x	22.78x	-.--%	4.11B
AUTOBIO DIAGNOSTICS CO., LTD.	16.86x	-	-	3.8%	2.82B
10X GENOMICS, INC.	-26.06x	3.6x	-29.87x	-.--%	2.69B
Average	21.07x	4.89x	-4.52x	1.42%	6.05B
Weighted average by Cap.	12.74x	5.56x	-13.07x	1.18%