Valuation Perfect Corp. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 20:55:33 10/07/2026 BST			5-day change	1st Jan Change
1.658 ^EUR	+10.53%		+14.50%	+17.59%

07-10	Perfect Agrees to Going-Private Deal at $2 Per Share	MT
07-08	Perfect Corp. Showcases Ai Skin, Beauty and Fashion Apis	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	-	844.4	315.7	288.2	184.3	195.5	-	-
Change	-	-	-62.61%	-8.71%	-36.04%	6.08%	-	-
Enterprise Value (EV) ¹	-	764.6	162.4	161.6	22.07	19.34	0.7884	195.5
Change	-	-	-78.76%	-0.5%	-86.34%	-12.36%	-95.92%	24,701.82%
P/E	-18.9x	-3.01x	62x	56.6x	36.2x	24.4x	27.7x	64x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0x	-1x	-	-	0.4x	-2.3x	-1.1x
Capitalization / Revenue	-	17.9x	5.9x	4.79x	2.67x	2.57x	2.34x	2.21x
EV / Revenue	-	16.2x	3.04x	2.68x	0.32x	0.25x	0.01x	2.21x
EV / EBITDA	-	247x	-48.1x	377x	17.6x	2.77x	0.07x	-
EV / EBIT	-	-10.8x	-28.7x	-51.4x	-12.8x	3.67x	0.15x	-
EV / FCF	-	-158x	12.2x	12.8x	1.71x	0.96x	0.04x	-
FCF Yield	-	-0.63%	8.18%	7.8%	58.4%	104%	2,505%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.52	-2.37	0.05	0.05	0.05	0.0787	0.0692	0.03
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	47.3	53.5	60.2	69.15	76.2	83.43	88.5
EBITDA ¹	-	3.094	-3.379	0.429	1.253	6.982	11.86	-
EBIT ¹	-	-71.07	-5.66	-3.143	-1.728	5.27	5.323	-
Net income ¹	-156.9	-161.7	5.416	5.021	4.643	7.503	7.656	3.7
Net Debt ¹	-	-79.82	-153.3	-126.6	-162.3	-176.2	-194.8	-
Reference price ²	9.850	7.140	3.100	2.830	1.810	1.920	1.920	1.920
Nbr of stocks (in thousands)	-	118,264	101,849	101,849	101,849	101,849	-	-
Announcement Date	27/05/22	06/03/23	28/02/24	26/02/25	24/02/26	-	-	-

¹USD in Million²USD

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.($)
MICROSOFT CORPORATION	22.2x	8.52x	14.17x	0.96%	2,861B
PALANTIR TECHNOLOGIES INC.	93.99x	37.9x	63.36x	-.--%	304B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	126.3x	40.33x	127.55x	0.14%	130B
CADENCE DESIGN SYSTEMS, INC.	85.38x	17.16x	37.28x	-.--%	106B
DATADOG, INC.	465.2x	20.01x	80.43x	-.--%	91.67B
SYNOPSYS, INC.	164.63x	9.59x	23.69x	-.--%	85.3B
SEA LIMITED	36.94x	1.96x	15.33x	-.--%	68.07B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	123.9x	5.18x	25.62x	-.--%	45.15B
ROBLOX CORPORATION	-36.64x	4.91x	23.51x	-.--%	39.63B
Average	120.21x	16.17x	45.66x	0.12%	414.46B
Weighted average by Cap.	48.49x	12.38x	24.88x	0.74%