DBV TECHNOLOGIES |
Market Closed -
Other stock markets
|
After market 03:59:58 pm | |||
| 1.05 EUR | -4.20% |
|
1.022 | -2.67% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 922.4 | 237.7 | 168.2 | 295.6 | 178 | 105.5 | - | - |
| Enterprise Value (EV) 1 | 774.5 | 73.75 | 98.88 | 98.35 | 48.63 | -58.63 | -119 | -14.78 |
| P/E ratio | -2.37 x | -0.88 x | -0.94 x | -1.35 x | -1.33 x | - | - | - |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 70.4 x | 25.2 x | 32.6 x | 65.3 x | 12.4 x | 16.6 x | 21.3 x | 5.06 x |
| EV / Revenue | 59.1 x | 7.83 x | 19.1 x | 21.7 x | 3.38 x | -9.22 x | -24 x | -0.71 x |
| EV / EBITDA | -5.21 x | -0.71 x | -1.2 x | -1.25 x | -0.59 x | 0.47 x | 0.93 x | 0.15 x |
| EV / FCF | -5.8 x | -0.52 x | -1.01 x | -1.85 x | -1.03 x | 0.28 x | 0.51 x | 0.06 x |
| FCF Yield | -17.2% | -192% | -99.1% | -54.1% | -97.5% | 363% | 195% | 1,568% |
| Price to Book | 2.12 x | 0.68 x | 0.94 x | 0.81 x | 0.69 x | - | - | - |
| Nbr of stocks (in thousands) | 46,987 | 54,815 | 54,983 | 93,967 | 96,256 | 96,230 | - | - |
| Reference price 2 | 19.63 | 4.336 | 3.059 | 3.146 | 1.849 | 1.096 | 1.096 | 1.096 |
| Announcement Date | 3/4/20 | 3/11/21 | 3/3/22 | 3/2/23 | 3/7/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 13.1 | 9.424 | 5.165 | 4.526 | 14.39 | 6.356 | 4.948 | 20.86 |
| EBITDA 1 | -148.8 | -104.4 | -82.28 | -78.71 | -82.74 | -123.7 | -127.6 | -95.42 |
| EBIT 1 | -151.7 | -112.6 | -89.75 | -90.72 | -69.94 | -132.9 | -137.6 | -114.8 |
| Operating Margin | -1,158.02% | -1,194.25% | -1,737.63% | -2,004.17% | -485.96% | -2,091.12% | -2,780.9% | -550.44% |
| Earnings before Tax (EBT) 1 | -153 | -133.2 | -144.5 | -90.43 | -66.54 | -130 | -135.8 | -114 |
| Net income 1 | -153.6 | -133.2 | -144.5 | -90.53 | -66.54 | -125.2 | -117.7 | -97.42 |
| Net margin | -1,172.52% | -1,413.39% | -2,797.21% | -2,000% | -462.4% | -1,969.46% | -2,378.45% | -467.09% |
| EPS | -8.300 | -4.931 | -3.240 | -2.339 | -1.391 | - | - | - |
| Free Cash Flow 1 | -133.5 | -141.5 | -97.98 | -53.2 | -47.43 | -213.1 | -231.7 | -231.7 |
| FCF margin | -1,019.02% | -1,500.93% | -1,896.99% | -1,175.25% | -329.59% | -3,352.45% | -4,682.6% | -1,110.82% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 3/4/20 | 3/11/21 | 3/3/22 | 3/2/23 | 3/7/24 | - | - | - |
1EUR in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S2 | 2020 S1 | 2020 S2 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 6.038 | 7.6 | 4.067 | 2.653 | 2.423 | 1.488 | 2.125 | -1.271 | 1.999 | 2.087 | 2.272 | 8.121 | 1.299 | 1.684 | 1.684 | 1.684 | 1.237 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -72.37 | -66.58 | -44.72 | -12.71 | -15.96 | -23.19 | -18.46 | -35.44 | -19.18 | -22.68 | -17.23 | -10.91 | -26.9 | -31.59 | -35.39 | -39.43 | -35.64 |
| Operating Margin | -1,198.63% | -876.05% | -1,099.59% | -479.13% | -658.72% | -1,558.08% | -868.85% | 2,788.29% | -959.09% | -1,086.96% | -758.33% | -134.31% | -2,071.43% | -1,876.63% | -2,102.15% | -2,342.34% | -2,880.76% |
| Earnings before Tax (EBT) 1 | -73.24 | -86.54 | -44.97 | -68.35 | -15.82 | -22.43 | -17.71 | -36.73 | -18.63 | -21.96 | -15.81 | -10.24 | -25.33 | -31.22 | -36.92 | -43.92 | - |
| Net income 1 | -73.79 | -86.5 | -44.96 | -68.35 | -15.9 | -22.43 | -17.71 | -36.75 | -18.63 | -21.96 | -15.81 | -10.24 | -25.33 | -29.43 | -33.47 | -38.15 | - |
| Net margin | -1,222.09% | -1,138.16% | -1,105.58% | -2,576.02% | -656.17% | -1,506.8% | -833.51% | 2,890.74% | -931.82% | -1,052.17% | -695.83% | -126.04% | -1,950% | -1,748.31% | -1,987.89% | -2,266% | - |
| EPS | - | - | - | -0.4694 | -0.5711 | -0.6814 | -0.3689 | -0.8487 | -0.3999 | -0.4718 | -0.3218 | -0.2013 | -0.5195 | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/4/20 | 7/31/20 | 3/11/21 | 3/3/22 | 5/2/22 | 8/1/22 | 11/3/22 | 3/2/23 | 5/4/23 | 7/31/23 | 10/31/23 | 3/7/24 | 5/7/24 | - | - | - | - |
1EUR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 148 | 164 | 69.3 | 197 | 129 | 164 | 224 | 120 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -133 | -141 | -98 | -53.2 | -47.4 | -213 | -232 | -232 |
| ROE (net income / shareholders' equity) | -105% | -80% | -105% | -65.6% | -43.5% | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share | 9.270 | 6.380 | 3.260 | 3.900 | 2.670 | - | - | - |
| Cash Flow per Share | -6.950 | -5.150 | -3.560 | -1.360 | -0.9800 | - | - | - |
| Capex 1 | 4.97 | 2.3 | 0.28 | 0.09 | 0.62 | 42.6 | 49 | 56.3 |
| Capex / Sales | 37.96% | 24.36% | 5.49% | 2.08% | 4.3% | 669.78% | 989.39% | 269.89% |
| Announcement Date | 3/4/20 | 3/11/21 | 3/3/22 | 3/2/23 | 3/7/24 | - | - | - |
1EUR in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
1.096
EUR
Average target price
4.733
EUR
Spread / Average Target
+331.87%
| 1st Jan change | Capi. | |
|---|---|---|
| -43.21% | 114M | |
| +19.29% | 80.5B | |
| +15.08% | 9.15B | |
| -18.33% | 4.9B | |
| +43.39% | 4.49B | |
| +13.95% | 4.44B | |
| +10.89% | 2.19B | |
| -28.40% | 2.13B | |
| +15.93% | 2.1B | |
| -43.17% | 1.78B |
- Stock Market
- Equities
- DBV Stock
- Financials DBV Technologies
