Valuation Perfect Corp. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 07:00:01 16/10/26 pm AEDT			5-day change	1st Jan Change
1.727 ^EUR	+1.47%		+0.83%	+19.02%

15/10	Perfect Corp. Partners With LABORATOIRES LIERAC To Bring AI Skin Diagnosis To Consumers In Europe	CI
08/10	Perfect Corp. Integrates the Newly Launched Vidu Fourth Quarter Preview Ai Video Model Across All Youcam Apps and Youcam Online Editor	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	-	844.4	315.7	288.2	184.3	196.6	-
Change	-	-	-62.61%	-8.71%	-36.04%	6.63%	-
Enterprise Value (EV) ¹	-	764.6	162.4	161.6	22.07	22.72	5.751
Change	-	-	-78.76%	-0.5%	-86.34%	2.96%	-74.69%
P/E	-18.9x	-3.01x	62x	56.6x	36.2x	25.7x	22.5x
PBR	-	-	-	-	-	-	-
PEG	-	-0x	-1x	-	-	0.5x	1.6x
Capitalization / Revenue	-	17.9x	5.9x	4.79x	2.67x	2.65x	2.4x
EV / Revenue	-	16.2x	3.04x	2.68x	0.32x	0.31x	0.07x
EV / EBITDA	-	-	-	-	-	-	484,902x
EV / EBIT	-	-10.8x	-28.7x	-51.4x	-12.8x	4.69x	0.96x
EV / FCF	-	-158x	12.2x	12.8x	1.71x	1.27x	0.32x
FCF Yield	-	-0.63%	8.18%	7.8%	58.4%	79%	316%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.52	-2.37	0.05	0.05	0.05	0.075	0.0857
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	-	47.3	53.5	60.2	69.15	74.1	81.83
EBITDA	-	3.094	-3.379	0.429	1.253	-	11.86
EBIT ¹	-	-71.07	-5.66	-3.143	-1.728	4.848	6.021
Net income ¹	-156.9	-161.7	5.416	5.021	4.643	6.79	8.465
Net Debt ¹	-	-79.82	-153.3	-126.6	-162.3	-173.8	-190.8
Reference price ²	9.850	7.140	3.100	2.830	1.810	1.930	1.930
Nbr of stocks (in thousands)	-	118,264	101,849	101,849	101,849	101,849	-
Announcement Date	27/5/22	6/3/23	28/2/24	26/2/25	24/2/26	-	-

¹USD in Million²USD

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.($)
MICROSOFT CORPORATION	27.36x	10.1x	16.5x	0.71%	4,006B
PALANTIR TECHNOLOGIES INC.	129.26x	57.21x	93.17x	-.--%	482B
ORACLE CORPORATION	20.24x	5.8x	10.1x	1.48%	408B
PALO ALTO NETWORKS, INC.	234.93x	20.94x	61.3x	-.--%	303B
CROWDSTRIKE HOLDINGS, INC.	2445.7x	40.91x	133.83x	-.--%	251B
SAP SE	28.39x	5.72x	18.01x	1.33%	260B
SERVICENOW, INC.	94.23x	9.35x	25.03x	-.--%	154B
FORTINET, INC.	58.97x	15.86x	41.77x	-.--%	133B
DATADOG, INC.	479.45x	20.38x	80.54x	-.--%	95.6B
Average	390.95x	20.70x	53.36x	0.39%	676.87B
Weighted average by Cap.	154.41x	15.43x	31.04x	0.63%