Valuation Exosens

Stocks

Market Closed - Euronext Paris 16:55:00 15/10/2026 BST			After hours 19:03:33
57.65 ^EUR	-0.77%		57.70	+0.09%

10-14	Exosens gains 2.5%, backed by Stifel
10-08	Exosens positions itself for the deployment of small modular nuclear reactors in the US

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	986.7	2,459	2,958	-	-
Change	-	149.26%	20.27%	-	-
Enterprise Value (EV) ¹	1,131	2,657	3,113	3,046	2,962
Change	-	134.98%	17.14%	-2.13%	-2.76%
P/E	31.9x	57.7x	35.2x	25.5x	21.5x
PBR	2.39x	5.51x	5.76x	4.89x	4.15x
PEG	0x	1.5x	0.4x	0.7x	1.1x
Capitalization / Revenue	2.5x	5.25x	5.23x	4.62x	4.11x
EV / Revenue	2.87x	5.68x	5.51x	4.76x	4.11x
EV / EBITDA	9.54x	17.5x	16.6x	14.2x	12x
EV / EBIT	11.9x	20.8x	20.4x	17x	14.4x
EV / FCF	20.4x	46.4x	49x	35.3x	26.3x
FCF Yield	4.9%	2.16%	2.04%	2.83%	3.81%
Dividend per Share ²	0.1	0.3	0.3822	0.5215	0.634
Rate of return	0.51%	0.62%	0.66%	0.9%	1.09%
EPS ²	0.61	0.84	1.652	2.275	2.707
Distribution rate	16.4%	35.7%	23.1%	22.9%	23.4%
Net sales ¹	394.1	468.2	565.2	640	720.3
EBITDA ¹	118.5	151.6	187.3	214.1	246
EBIT ¹	95.3	127.6	152.4	179.5	205.6
Net income ¹	30.7	42.7	81.74	114	134.9
Net Debt ¹	144.1	197.7	154.6	88.38	4.297
Reference price ²	19.43	48.45	58.10	58.10	58.10
Nbr of stocks (in thousands)	50,783	50,762	50,911	-	-
Announcement Date	03/03/25	23/02/26	-	-	-

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.($)
EXOSENS	35.17x	5.51x	16.62x	0.66%	3.29B
GE AEROSPACE	35.28x	6.5x	27.24x	0.59%	319B
RTX CORPORATION	30.9x	2.89x	17.17x	1.53%	251B
AIRBUS SE	25.66x	1.7x	12.65x	1.8%	167B
ROLLS-ROYCE HOLDINGS PLC	31.78x	4.65x	19.44x	1.08%	149B
BOEING	-519.67x	1.73x	38.97x	-.--%	146B
SAFRAN	31.55x	3.45x	15.65x	1.31%	145B
LOCKHEED MARTIN CORPORATION	17.16x	1.67x	11.89x	2.68%	121B
GENERAL DYNAMICS CORPORATION	19.69x	1.67x	13.66x	1.89%	90.41B
HOWMET AEROSPACE INC.	39.49x	8.92x	27.67x	0.24%	86.76B
Average	-25.30x	3.87x	20.10x	1.18%	147.8B
Weighted average by Cap.	-24.26x	3.84x	21.03x	1.18%