|
Delayed
Cinnober Boat
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 09-17 | BNP Paribas Downgrades Dassault Systèmes to Underperform | MT |
| 09-14 | Capgemini, Dassault Systemes, Teleperformance... the AI casualties bounce back |  |
Company Valuation: Dassault Systèmes
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 68,803 | 44,035 | 58,181 | 43,965 | 31,289 | 27,126 | - | - |
| Change | - | -36% | 32.12% | -24.43% | -28.83% | -13.31% | - | - |
| Enterprise Value (EV) 1 | 69,693 | 44,262 | 57,603 | 42,506 | 29,759 | 24,782 | 23,695 | 22,615 |
| Change | - | -36.49% | 30.14% | -26.21% | -29.99% | -16.73% | -4.39% | -4.55% |
| P/E | 90.2x | 47.9x | 56x | 37.2x | 26.5x | 20.6x | 19.2x | 17.7x |
| PBR | 11.2x | 6.1x | 7.43x | 4.85x | 3.57x | 2.71x | 2.46x | 2.24x |
| PEG | - | 2.3x | 4.4x | 2.7x | - | 1.9x | 2.66x | 2.18x |
| Capitalization / Revenue | 14.2x | 7.77x | 9.78x | 7.08x | 5.01x | 4.26x | 4.01x | 3.77x |
| EV / Revenue | 14.3x | 7.81x | 9.68x | 6.84x | 4.77x | 3.89x | 3.5x | 3.14x |
| EV / EBITDA | 37.8x | 21.3x | 27.3x | 19.5x | 13.6x | 10.7x | 9.62x | 8.52x |
| EV / EBIT | 41.8x | 23.4x | 29.9x | 21.4x | 14.9x | 12.1x | 10.8x | 9.58x |
| EV / FCF | 46.2x | 31.8x | 40.6x | 29x | 20.3x | 16.2x | 14.2x | 12.5x |
| FCF Yield | 2.17% | 3.15% | 2.46% | 3.45% | 4.94% | 6.17% | 7.03% | 8% |
| Dividend per Share 2 | 0.17 | 0.21 | 0.23 | 0.26 | 0.27 | 0.2802 | 0.3002 | 0.3247 |
| Rate of return | 0.32% | 0.63% | 0.52% | 0.78% | 1.13% | 1.37% | 1.47% | 1.58% |
| EPS 2 | 0.58 | 0.7 | 0.79 | 0.9 | 0.9 | 0.9964 | 1.068 | 1.155 |
| Distribution rate | 29.3% | 30% | 29.1% | 28.9% | 30% | 28.1% | 28.1% | 28.1% |
| Net sales 1 | 4,862 | 5,666 | 5,951 | 6,214 | 6,240 | 6,366 | 6,772 | 7,195 |
| EBITDA 1 | 1,846 | 2,076 | 2,108 | 2,176 | 2,193 | 2,306 | 2,462 | 2,655 |
| EBIT 1 | 1,666 | 1,892 | 1,926 | 1,984 | 1,994 | 2,055 | 2,199 | 2,360 |
| Net income 1 | 773.7 | 931.5 | 1,051 | 1,200 | 1,196 | 1,329 | 1,434 | 1,543 |
| Net Debt 1 | 890.2 | 227 | -577.6 | -1,459 | -1,530 | -2,344 | -3,431 | -4,510 |
| Reference price 2 | 52.31 | 33.50 | 44.24 | 33.50 | 23.84 | 20.49 | 20.49 | 20.49 |
| Nbr of stocks (in thousands) | 1,315,298 | 1,314,673 | 1,315,270 | 1,312,390 | 1,312,475 | 1,323,863 | - | - |
| Announcement Date | 3/2/22 | 2/2/23 | 1/2/24 | 4/2/25 | 11/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.84x | 9.55x | 15.6x | 0.78% | 3,779B | |
| 122.39x | 53.41x | 86.68x | -.--% | 449B | |
| 20.74x | 5.91x | 10.35x | 1.45% | 418B | |
| 246.44x | 21.98x | 64.36x | -.--% | 318B | |
| 2627.4x | 44.03x | 141.84x | -.--% | 270B | |
| 26.23x | 5.26x | 16.59x | 1.45% | 242B | |
| 84.11x | 8.16x | 21.85x | -.--% | 134B | |
| 56.9x | 15.32x | 40.35x | -.--% | 129B | |
| 19.51x | 12.46x | 14.84x | -.--% | 102B | |
| Average | 358.84x | 19.57x | 45.83x | 0.41% | 649.08B | |
| Weighted average by Cap. | 166.90x | 14.90x | 29.89x | 0.67% |
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
- DSY Stock
- 0HB4 Stock
- Valuation Dassault Systèmes
Select your edition
All financial news and data tailored to specific country editions
