Valuation Exosens

Stocks

Market Closed - Euronext Paris 09:25:00 23/10/2026 pm IST			5-day change	1st Jan Change
57.35 ^EUR	+0.44%		-0.52%	+18.37%

14/10	Exosens gains 2.5%, backed by Stifel
08/10	Exosens positions itself for the deployment of small modular nuclear reactors in the US

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	986.7	2,459	2,920	-	-
Change	-	149.26%	18.72%	-	-
Enterprise Value (EV) ¹	1,131	2,657	3,074	3,008	2,924
Change	-	134.98%	15.7%	-2.15%	-2.8%
P/E	31.9x	57.7x	34.7x	25.2x	21.2x
PBR	2.39x	5.51x	5.68x	4.83x	4.09x
PEG	0x	1.5x	0.4x	0.7x	1.1x
Capitalization / Revenue	2.5x	5.25x	5.17x	4.56x	4.05x
EV / Revenue	2.87x	5.68x	5.44x	4.7x	4.06x
EV / EBITDA	9.54x	17.5x	16.4x	14x	11.9x
EV / EBIT	11.9x	20.8x	20.2x	16.8x	14.2x
EV / FCF	20.4x	46.4x	48.4x	34.9x	25.9x
FCF Yield	4.9%	2.16%	2.07%	2.87%	3.85%
Dividend per Share ²	0.1	0.3	0.3822	0.5215	0.634
Rate of return	0.51%	0.62%	0.67%	0.91%	1.11%
EPS ²	0.61	0.84	1.652	2.275	2.707
Distribution rate	16.4%	35.7%	23.1%	22.9%	23.4%
Net sales ¹	394.1	468.2	565.2	640	720.3
EBITDA ¹	118.5	151.6	187.3	214.1	246
EBIT ¹	95.3	127.6	152.4	179.5	205.6
Net income ¹	30.7	42.7	81.74	114	134.9
Net Debt ¹	144.1	197.7	154.6	88.38	4.297
Reference price ²	19.43	48.45	57.35	57.35	57.35
Nbr of stocks (in thousands)	50,783	50,762	50,911	-	-
Announcement Date	03/03/25	23/02/26	-	-	-

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.($)
EXOSENS	34.57x	5.42x	16.35x	0.67%	325.68Cr
GE AEROSPACE	33.68x	6.16x	25.33x	0.62%	30TCr
RTX CORPORATION	30.72x	2.97x	17.17x	1.47%	26TCr
AIRBUS SE	26.25x	1.75x	12.96x	1.74%	17TCr
BOEING	-509.48x	1.76x	40.22x	-.--%	15TCr
ROLLS-ROYCE HOLDINGS PLC	29.4x	4.28x	17.87x	1.16%	14TCr
SAFRAN	30.26x	3.31x	14.98x	1.37%	14TCr
LOCKHEED MARTIN CORPORATION	19.32x	1.81x	13.02x	2.38%	14TCr
GENERAL DYNAMICS CORPORATION	20.64x	1.75x	14.3x	1.81%	9.48TCr
HOWMET AEROSPACE INC.	35.08x	7.96x	24.69x	0.27%	7.71TCr
Average	-24.96x	3.72x	19.69x	1.15%	14.78TCr
Weighted average by Cap.	-25.02x	3.60x	20.35x	1.18%