|
Real-time
Boerse Muenchen
15:43:39 14/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 54.75 EUR | -0.45% |
|
+0.82% | +15.30% |
| 08-25 | Exosens Unit Bags Order From US Army | MT |
| 08-25 | Photonis Defense (Exosens) to deliver 1,600 BiNOD systems to the US Army |  |
Company Valuation: Exosens
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 986.7 | 2,459 | 2,790 | - | - |
| Change | - | 149.26% | 13.44% | - | - |
| Enterprise Value (EV) 1 | 1,131 | 2,657 | 2,950 | 2,892 | 2,832 |
| Change | - | 134.98% | 11.02% | -1.98% | -2.07% |
| P/E | 31.9x | 57.7x | 37.7x | 26.1x | 21x |
| PBR | 2.39x | 5.51x | 5.47x | 4.68x | 4x |
| PEG | 0x | 1.5x | 0.5x | 0.6x | 0.9x |
| Capitalization / Revenue | 2.5x | 5.25x | 5.18x | 4.54x | 4.01x |
| EV / Revenue | 2.87x | 5.68x | 5.48x | 4.71x | 4.07x |
| EV / EBITDA | 9.54x | 17.5x | 17x | 14.4x | 12x |
| EV / EBIT | 11.9x | 20.8x | 20.1x | 17.2x | 14.5x |
| EV / FCF | 20.4x | 46.4x | 51.1x | 37.7x | 28x |
| FCF Yield | 4.9% | 2.16% | 1.96% | 2.65% | 3.57% |
| Dividend per Share 2 | 0.1 | 0.3 | 0.3604 | 0.4906 | 0.6 |
| Rate of return | 0.51% | 0.62% | 0.66% | 0.9% | 1.09% |
| EPS 2 | 0.61 | 0.84 | 1.452 | 2.102 | 2.613 |
| Distribution rate | 16.4% | 35.7% | 24.8% | 23.3% | 23% |
| Net sales 1 | 394.1 | 468.2 | 538.7 | 614.4 | 696.6 |
| EBITDA 1 | 118.5 | 151.6 | 173.4 | 201.4 | 236.9 |
| EBIT 1 | 95.3 | 127.6 | 146.8 | 167.8 | 194.7 |
| Net income 1 | 30.7 | 42.7 | 80.35 | 108.3 | 129.7 |
| Net Debt 1 | 144.1 | 197.7 | 160 | 101.7 | 41.85 |
| Reference price 2 | 19.43 | 48.45 | 54.80 | 54.80 | 54.80 |
| Nbr of stocks (in thousands) | 50,783 | 50,762 | 50,911 | - | - |
| Announcement Date | 03/03/25 | 23/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.92x | 6.84x | 28.5x | 0.56% | 336B | |
| 32.79x | 3.05x | 18.12x | 1.45% | 266B | |
| 34.07x | 5.01x | 21.08x | 1% | 163B | |
| 17.21x | 1.67x | 11.99x | 2.67% | 121B | |
| 20.95x | 1.77x | 14.52x | 1.77% | 96.15B | |
| 17.88x | 1.87x | 13.31x | 1.87% | 73.73B | |
| 24.28x | 1.76x | 12.32x | 2.09% | 72.69B | |
| 29.03x | 3.18x | 13.98x | 1.42% | 53.66B | |
| Average | 26.77x | 3.15x | 16.73x | 1.6% | 147.84B | |
| Weighted average by Cap. | 30.24x | 4.01x | 19.71x | 1.35% |
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
- Stock Market
- Stocks
- EXENS Stock
- H8Y Stock
- Valuation Exosens
Select your edition
All financial news and data tailored to specific country editions
