Valuation Prologue

Stocks

Market Closed - Euronext Paris 03:55:00 11/11/26 am AEDT			5-day change	1st Jan Change
27.44 ^EUR	+4.27%		+5.56%	+8.48%

26/10	Prologue S.A. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
31/08	Prologue to carry out its reverse stock split in September

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30.57	20.24	18.57	18.32	23.18	25.15	-	-
Change	-	-33.8%	-8.27%	-1.35%	26.58%	8.48%	-	-
Enterprise Value (EV) ¹	43.04	27.54	21.73	17.73	10.39	9.469	6.689	3.779
Change	-	-36.02%	-21.09%	-18.41%	-41.42%	-8.83%	-29.36%	-43.51%
P/E	-12.3x	15.9x	-2.04x	7.14x	2.81x	10.4x	9.84x	9.56x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0x	0x	-0x	0x	-0.1x	1.62x	3.33x
Capitalization / Revenue	0.32x	0.19x	0.17x	0.16x	0.36x	0.51x	0.49x	0.48x
EV / Revenue	0.46x	0.25x	0.19x	0.16x	0.16x	0.19x	0.13x	0.07x
EV / EBITDA	4.95x	7.21x	3.17x	2.59x	51.9x	2.15x	1.45x	0.8x
EV / EBIT	-44x	14.6x	-13.6x	3.77x	-4.25x	2.59x	1.75x	0.97x
EV / FCF	7.95x	-29.5x	5.73x	5.32x	-0.83x	3.23x	2.36x	1.28x
FCF Yield	12.6%	-3.4%	17.5%	18.8%	-121%	30.9%	42.3%	78.3%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-2.8	1.4	-11	2.8	9	2.63	2.79	2.87
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	94.28	108.4	111.7	111.3	65	49.56	50.86	52.06
EBITDA ¹	8.69	3.817	6.86	6.843	0.2	4.41	4.61	4.72
EBIT ¹	-0.979	1.886	-1.598	4.697	-2.441	3.66	3.82	3.89
Net income ¹	-2.637	0.621	-10.2	1.977	9.825	2.88	3.05	3.14
Net Debt ¹	12.47	7.3	3.166	-0.585	-12.8	-15.68	-18.46	-21.37
Reference price ²	34.50	22.20	22.40	20.00	25.30	27.44	27.44	27.44
Nbr of stocks (in thousands)	886	912	829	916	916	916.3	-	-
Announcement Date	30/4/22	30/4/23	30/4/24	13/5/25	29/4/26	-	-	-

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.($)
PROLOGUE	10.01x	0.17x	1.91x	-	27.02M
MICROSOFT CORPORATION	27.35x	10.19x	16.53x	0.72%	4,049B
PALANTIR TECHNOLOGIES INC.	101.09x	46.25x	74.57x	-.--%	408B
ORACLE CORPORATION	17.95x	5.41x	9.39x	1.71%	373B
SAP SE	29.48x	5.99x	18.6x	1.27%	274B
PALO ALTO NETWORKS, INC.	214.72x	18.63x	54.56x	-.--%	270B
CROWDSTRIKE HOLDINGS, INC.	1885.35x	38.18x	124.89x	-.--%	235B
APPLOVIN CORPORATION	25.23x	16.21x	19.31x	-.--%	136B
SERVICENOW, INC.	71.9x	6.57x	17.2x	-.--%	107B
ADOBE INC.	13x	3.46x	7.23x	-.--%	92.36B
Average	239.61x	15.10x	34.42x	0.41%	594B
Weighted average by Cap.	114.29x	13.63x	26.09x	0.66%