Valuation Exosens

Stocks

Market Closed - Euronext Paris 09:25:00 21/09/2026 pm IST			After hours 12:43:33 am
60.85 ^EUR	+0.33%		61.08	+0.37%

18/09	The view of three analysts on Exosens after the upward revision to targets
17/09	Analyst recommendations: ExxonMobil, Blackstone, Goldman Sachs, Salesforce, Boeing…

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	986.7	2,459	3,088	-	-
Change	-	149.26%	25.55%	-	-
Enterprise Value (EV) ¹	1,131	2,657	3,245	3,189	3,117
Change	-	134.98%	22.13%	-1.71%	-2.28%
P/E	31.9x	57.7x	38.1x	27.2x	22.7x
PBR	2.39x	5.51x	6.04x	5.16x	4.39x
PEG	0x	1.5x	0.4x	0.7x	1.1x
Capitalization / Revenue	2.5x	5.25x	5.57x	4.89x	4.33x
EV / Revenue	2.87x	5.68x	5.85x	5.06x	4.37x
EV / EBITDA	9.54x	17.5x	18x	15.3x	12.8x
EV / EBIT	11.9x	20.8x	21.8x	18.1x	15.3x
EV / FCF	20.4x	46.4x	54.6x	39.1x	29.5x
FCF Yield	4.9%	2.16%	1.83%	2.56%	3.39%
Dividend per Share ²	0.1	0.3	0.3864	0.515	0.6273
Rate of return	0.51%	0.62%	0.64%	0.85%	1.03%
EPS ²	0.61	0.84	1.593	2.227	2.674
Distribution rate	16.4%	35.7%	24.3%	23.1%	23.5%
Net sales ¹	394.1	468.2	554.5	630.9	712.7
EBITDA ¹	118.5	151.6	180	208	244
EBIT ¹	95.3	127.6	149.2	176.5	203.5
Net income ¹	30.7	42.7	81.98	112.6	134.1
Net Debt ¹	144.1	197.7	157.3	101.7	28.99
Reference price ²	19.43	48.45	60.65	60.65	60.65
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXOSENS	38.07x	5.86x	18.05x	0.64%	354.1Cr
GE AEROSPACE	36.82x	6.65x	27.7x	0.57%	33TCr
RTX CORPORATION	32.18x	3x	17.81x	1.47%	26TCr
ROLLS-ROYCE HOLDINGS PLC	33.96x	4.99x	21.01x	1%	16TCr
LOCKHEED MARTIN CORPORATION	17.5x	1.69x	12.18x	2.63%	12TCr
GENERAL DYNAMICS CORPORATION	20.78x	1.76x	14.41x	1.79%	9.54TCr
BAE SYSTEMS PLC	26.42x	1.87x	13.07x	1.96%	7.66TCr
NORTHROP GRUMMAN CORPORATION	18.17x	1.9x	13.52x	1.84%	7.49TCr
RHEINMETALL AG	29.65x	3.25x	14.29x	1.39%	5.41TCr
Average	28.17x	3.44x	16.89x	1.48%	13.07TCr
Weighted average by Cap.	29.88x	3.92x	19.38x	1.35%