Valuation Planisware

Stocks

Market Closed - Euronext Paris 16:55:00 01/10/2026 BST			5-day change	1st Jan Change
24.55 ^EUR	+2.51%		+3.37%	+4.03%

09-25	CDC Reduces Its Stake in Planisware
08-18	Oil weighs on European stockmarket sentiment

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	1,969	1,646	1,710	-	-
Change	-	-16.39%	3.88%	-	-
Enterprise Value (EV) ¹	1,810	1,468	1,496	1,452	1,401
Change	-	-18.87%	1.88%	-2.94%	-3.49%
P/E	46.1x	33.2x	29.4x	26.1x	23.1x
PBR	10.1x	7.73x	6.89x	5.84x	5x
PEG	27.66x	2x	1.7x	2.1x	1.8x
Capitalization / Revenue	10.7x	8.32x	7.71x	6.8x	6.01x
EV / Revenue	9.87x	7.42x	6.75x	5.77x	4.93x
EV / EBITDA	28x	19.8x	18x	15.4x	12.9x
EV / EBIT	39.3x	24.2x	21.7x	18.4x	15.4x
EV / FCF	33.8x	23.3x	23.9x	20.6x	16.9x
FCF Yield	2.96%	4.3%	4.18%	4.85%	5.92%
Dividend per Share ²	0.31	0.36	0.3836	0.4223	0.4875
Rate of return	1.1%	1.53%	1.56%	1.72%	1.99%
EPS ²	0.61	0.71	0.8359	0.942	1.065
Distribution rate	50.8%	50.7%	45.9%	44.8%	45.8%
Net sales ¹	183.4	198	221.8	251.7	284.4
EBITDA ¹	64.6	74.1	82.96	94.55	108.8
EBIT ¹	46.1	60.8	68.88	78.98	91.16
Net income ¹	42.7	50	58.44	65.51	74.51
Net Debt ¹	-159.1	-178.1	-214.4	-258.4	-309.2
Reference price ²	28.12	23.60	24.55	24.55	24.55
Nbr of stocks (in thousands)	70,024	69,764	69,669	-	-
Announcement Date	27/02/25	26/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PLANISWARE	28.73x	6.54x	17.48x	1.6%	1.89B
MICROSOFT CORPORATION	26.04x	9.62x	15.73x	0.77%	3,809B
PALANTIR TECHNOLOGIES INC.	122.44x	53.43x	86.72x	-.--%	449B
ORACLE CORPORATION	20.67x	5.89x	10.32x	1.45%	416B
PALO ALTO NETWORKS, INC.	252.08x	22.5x	65.87x	-.--%	325B
CROWDSTRIKE HOLDINGS, INC.	2647.5x	44.38x	142.94x	-.--%	272B
SAP SE	26.28x	5.27x	16.62x	1.44%	243B
SERVICENOW, INC.	86.75x	8.42x	22.54x	-.--%	139B
FORTINET, INC.	57.81x	15.57x	41.01x	-.--%	131B
DATADOG, INC.	489.24x	20.98x	82.9x	-.--%	98.33B
Average	375.75x	19.26x	50.21x	0.53%	588.42B
Weighted average by Cap.	176.43x	15.13x	31.29x	0.66%