|
Market Closed -
Xetra
09:05:20 16/10/2026 pm IST
|
After hours 11:44:04 pm | |||
| 1.700 EUR | -2.86% |
|
1.693 | -0.41% |
| 19/08 | Exasol AG, H1 2026 Earnings Call, Aug 19, 2026 | |
| 19/08 | Exasol AG Provides Earnings Guidance for 2026 | CI |
Company Valuation: Exasol AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 182.4 | 71.21 | 83.61 | 61.94 | 74.17 | 46.52 | - | - |
| Change | - | -60.96% | 17.4% | -25.91% | 19.74% | -37.28% | - | - |
| Enterprise Value (EV) 1 | 155.2 | 58.49 | 70.26 | 46.99 | 55.46 | 25.47 | 22.47 | 18.32 |
| Change | - | -62.32% | 20.14% | -33.12% | 18.03% | -54.07% | -11.78% | -18.47% |
| P/E | -6.38x | -4.8x | -10.3x | 274x | 25x | 19.4x | 16.7x | 12.5x |
| PBR | 9.59x | 13.2x | 19.2x | 13.7x | 9.63x | 4.38x | 3.5x | 2.92x |
| PEG | - | 0.1x | 0.2x | -3x | 0x | -1x | 1x | 0.4x |
| Capitalization / Revenue | 6.64x | 2.15x | 2.36x | 1.56x | 1.77x | 1.21x | 1.17x | 1.08x |
| EV / Revenue | 5.65x | 1.76x | 1.98x | 1.19x | 1.33x | 0.66x | 0.56x | 0.43x |
| EV / EBITDA | -6.04x | -4.36x | -13x | 23.5x | - | 7.6x | 6.51x | 4.12x |
| EV / EBIT | -5.45x | -3.93x | -8.47x | 198x | 18x | 9.99x | 7.75x | 4.76x |
| EV / FCF | -3.83x | -4.02x | -11x | 39.1x | 16.2x | 10.8x | 7.49x | 4.42x |
| FCF Yield | -26.1% | -24.9% | -9.1% | 2.56% | 6.17% | 9.23% | 13.3% | 22.6% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.199 | -0.6144 | -0.3056 | 0.0085 | 0.1114 | 0.09 | 0.105 | 0.14 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 27.46 | 33.2 | 35.4 | 39.63 | 41.83 | 38.55 | 39.85 | 42.9 |
| EBITDA 1 | -25.7 | -13.4 | -5.4 | 2 | - | 3.35 | 3.45 | 4.45 |
| EBIT 1 | -28.5 | -14.9 | -8.3 | 0.2379 | 3.084 | 2.55 | 2.9 | 3.85 |
| Net income 1 | -29.3 | -15 | -8.217 | 0.2293 | 2.995 | 2.45 | 2.85 | 3.7 |
| Net Debt 1 | -27.18 | -12.73 | -13.34 | -14.95 | -18.71 | -21.05 | -24.05 | -28.2 |
| Reference price 2 | 7.650 | 2.950 | 3.145 | 2.330 | 2.790 | 1.750 | 1.750 | 1.750 |
| Nbr of stocks (in thousands) | 23,842 | 24,140 | 26,584 | 26,584 | 26,584 | 26,584 | - | - |
| Announcement Date | 18/05/22 | 22/02/23 | 21/02/24 | 18/03/25 | 18/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.44x | 0.66x | 7.6x | -.--% | 5.21Cr | |
| 31.9x | 16.25x | 23.1x | 0.68% | 73TCr | |
| 38.65x | 7.03x | 24.95x | 0.93% | 8.46TCr | |
| 22.71x | 4.48x | 9.86x | 0.74% | 6.52TCr | |
| -89.16x | 19.55x | 45.64x | -.--% | 5.16TCr | |
| 11.23x | 1.49x | 7.67x | 0.98% | 4.89TCr | |
| 47.94x | 1.79x | 10.03x | -.--% | 4.83TCr | |
| 19.53x | 3.34x | 7.96x | 1.62% | 3.14TCr | |
| 20.37x | 6.2x | 11.93x | -.--% | 2.67TCr | |
| 9.98x | 2.6x | 6.28x | -.--% | 2.51TCr | |
| Average | 13.26x | 6.34x | 15.50x | 0.5% | 11.16TCr | |
| Weighted average by Cap. | 24.94x | 12.83x | 21.19x | 0.65% |
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
- EXL Stock
- Valuation Exasol AG
Select your edition
All financial news and data tailored to specific country editions
