Valuation Prologue

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 18/06/2026 pm IST			5-day change	1st Jan Change
0.3680 ^EUR	-2.65%		-2.90%	+45.45%

29/04	Prologue S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
17/12	Ténor Group SA agreed to acquire Dematerialization Business of Prologue S.A. for ?0.8 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	30.57	20.24	18.57	18.32	23.18	34.64	-
Change	-	-33.8%	-8.27%	-1.35%	26.58%	49.41%	-
Enterprise Value (EV) ¹	43.04	27.54	21.73	17.73	23.18	23.66	22
Change	-	-36.02%	-21.09%	-18.41%	30.75%	2.05%	-7.02%
P/E	-12.3x	15.9x	-2.04x	7.14x	2.81x	12.6x	12.6x
PBR	-	-	-	-	-	-	-
PEG	-	-0x	0x	-0x	0x	-0.2x	-
Capitalization / Revenue	0.32x	0.19x	0.17x	0.16x	0.36x	0.7x	0.68x
EV / Revenue	0.46x	0.25x	0.19x	0.16x	0.36x	0.48x	0.43x
EV / EBITDA	4.95x	7.21x	3.17x	2.59x	116x	5.55x	4.9x
EV / EBIT	-44x	14.6x	-13.6x	3.77x	-9.5x	6.46x	5.65x
EV / FCF	7.95x	-29.5x	5.73x	5.32x	-	22.5x	12.6x
FCF Yield	12.6%	-3.4%	17.5%	18.8%	-	4.44%	7.96%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.028	0.014	-0.11	0.028	0.09	0.03	0.03
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	94.28	108.4	111.7	111.3	65	49.5	50.82
EBITDA ¹	8.69	3.817	6.86	6.843	0.2	4.26	4.49
EBIT ¹	-0.979	1.886	-1.598	4.697	-2.441	3.66	3.89
Net income ¹	-2.637	0.621	-10.2	1.977	9.825	2.65	2.89
Net Debt ¹	12.47	7.3	3.166	-0.585	-	-10.98	-12.64
Reference price ²	0.3450	0.2220	0.2240	0.2000	0.2530	0.3780	0.3780
Nbr of stocks (in thousands)	88,622	91,167	82,884	91,578	91,634	91,634	-
Announcement Date	30/04/22	30/04/23	30/04/24	13/05/25	29/04/26	-	-

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.($)
PROLOGUE	12.6x	0.48x	5.55x	-	4.02Cr
MICROSOFT CORPORATION	21.85x	8.39x	13.96x	0.97%	2,81500Cr
PALANTIR TECHNOLOGIES INC.	97.04x	39.11x	65.36x	-.--%	31TCr
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	122.22x	36.32x	122.91x	0.15%	12TCr
CADENCE DESIGN SYSTEMS, INC.	86.58x	17.4x	37.8x	-.--%	11TCr
SYNOPSYS, INC.	170.64x	9.91x	24.48x	-.--%	8.84TCr
DATADOG, INC.	415.96x	17.5x	70.48x	-.--%	8.07TCr
SEA LIMITED	29.9x	1.54x	12.03x	-.--%	5.56TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	132.23x	4.86x	24.72x	-.--%	4.23TCr
ROBLOX CORPORATION	-31.54x	4.2x	20.14x	-.--%	3.44TCr
Average	105.75x	13.97x	39.74x	0.12%	36.6TCr
Weighted average by Cap.	46.73x	12.28x	24.36x	0.75%