Valuation Exail Technologies

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 07/08/2026 BST			5-day change	1st Jan Change
124.60 ^EUR	+0.08%		0.00%	+52.88%

07-31	Thales Formalizes Tender Offer for Exail Technologies	MT
07-24	Exail Technologies: Stifel reiterates its rating

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	283.5	341.7	328.1	295	1,383	2,115	-	-
Change	-	20.53%	-3.98%	-10.1%	368.87%	52.9%	-	-
Enterprise Value (EV) ¹	383.7	650.6	602.2	552.9	1,380	2,661	2,619	2,536
Change	-	69.58%	-7.44%	-8.18%	149.6%	92.79%	-1.58%	-3.17%
P/E	6.1x	-58.2x	20.7x	-81x	464x	82.7x	32.1x	23.5x
PBR	4.76x	3.21x	2.51x	2.46x	3.35x	3.3x	3.06x	2.58x
PEG	-	1x	-0x	1x	-3x	0x	0x	0.6x
Capitalization / Revenue	1.59x	1.9x	1.02x	0.79x	2.89x	3.7x	2.89x	2.46x
EV / Revenue	2.15x	3.62x	1.87x	1.48x	2.88x	4.66x	3.58x	2.94x
EV / EBITDA	12.7x	17.8x	9.25x	7.49x	13.4x	20.3x	14.4x	11.3x
EV / EBIT	24.9x	30.7x	15.1x	12.1x	19.5x	27.3x	18.2x	14x
EV / FCF	-10.3x	22.2x	25.3x	9.62x	21x	56.4x	42.6x	25.4x
FCF Yield	-9.67%	4.5%	3.96%	10.4%	4.76%	1.77%	2.35%	3.93%
Dividend per Share ²	-	-	0.27	-	-	-	-	-
Rate of return	-	-	1.4%	-	-	-	-	-
EPS ²	2.684	-0.3431	0.9324	-0.2142	0.1756	1.507	3.883	5.308
Distribution rate	-	-	29%	-	-	-	-	-
Net sales ¹	178.3	179.8	322.8	373.1	478.5	570.9	731.5	861.1
EBITDA ¹	30.2	36.5	65.1	73.82	103.3	131.3	182.2	225
EBIT ¹	15.39	21.16	39.94	45.52	70.75	97.39	143.7	181.7
Net income ¹	46.21	-5.869	15.89	-3.641	2.98	26.48	72.67	100.2
Net Debt ¹	100.2	308.9	274	257.9	-3.087	545.8	503.8	420.7
Reference price ²	16.38	19.98	19.30	17.36	81.50	124.60	124.60	124.60
Nbr of stocks (in thousands)	17,309	17,104	17,002	16,994	16,972	16,974	-	-
Announcement Date	21/03/22	17/04/23	25/03/24	25/03/25	18/03/26	-	-	-

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.($)
EXAIL TECHNOLOGIES	82.69x	4.66x	20.26x	-.--%	2.45B
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	33.38x	6.15x	24.22x	0.21%	33.82B
PARSONS CORPORATION	32.13x	0.94x	11.45x	-.--%	5.08B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.59x	-0.02x	-0.17x	3.74%	3.06B
DATA PATTERNS (INDIA) LIMITED	69.99x	21.05x	53.13x	0.23%	2.58B
DRONESHIELD LIMITED	109.44x	7.02x	73.09x	-	1.42B
KRAKEN ROBOTICS INC.	74.18x	6.08x	26.77x	-	1.35B
MILDEF GROUP AB	31.51x	3.59x	18.49x	0.59%	1.13B
INVISIO AB	35.46x	4.88x	21.67x	1.32%	1.11B
Average	53.04x	6.04x	27.66x	0.87%	5.78B
Weighted average by Cap.	39.08x	5.89x	24.01x	0.43%