Suspension of trading

Valuation SAMM AS

Stocks

Delayed Deutsche Boerse AG 07:15:01 18/01/24 pm AEDT			5-day change	1st Jan Change
0.1640 ^EUR	+5.81%		-.--%	-

07/01/25

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024
Market Cap ¹	321.5	131.2	80.33	89.52
Change	-	-59.19%	-38.77%	11.44%
Enterprise Value (EV) ¹	291.1	134.5	83.97	88.05
Change	-	-53.79%	-37.57%	4.85%
P/E	-12.6x	-3.63x	-5.77x	-
PBR	5.38x	4.01x	3.7x	-
PEG	0x	-0.1x	0.1x	-
Capitalization / Revenue	9.93x	3.05x	1.67x	2.23x
EV / Revenue	8.99x	3.13x	1.74x	2.19x
EV / EBITDA	-10.5x	-3.76x	-12x	-11.5x
EV / EBIT	-10.4x	-3.73x	-11.7x	-11.2x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	-0.38	-0.5147	-0.19	-
Distribution rate	-	-	-	-
Net sales ¹	32.38	43.03	48.25	40.12
EBITDA ¹	-27.7	-35.78	-6.98	-7.63
EBIT ¹	-27.89	-36.03	-7.205	-7.855
Net income ¹	-22.2	-34.85	-13.47	-8.719
Net Debt ¹	-30.42	3.311	3.64	-1.472
Reference price ²	4.790	1.868	1.097	1.222
Nbr of stocks (in thousands)	67,111	70,232	73,235	73,235
Announcement Date	17/1/22	17/1/23	14/12/23	7/1/25

¹DKK in Million²DKK

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.($)
SAMM AS	-	-	-	-	13.08M
MICROSOFT CORPORATION	24.44x	9.02x	14.69x	0.81%	3,576B
PALANTIR TECHNOLOGIES INC.	113.25x	48.87x	79.33x	-.--%	412B
CADENCE DESIGN SYSTEMS, INC.	65.93x	13.91x	29.33x	-.--%	87.17B
DATADOG, INC.	436.31x	18.76x	73.88x	-.--%	88.33B
SYNOPSYS, INC.	149.86x	8.77x	22.39x	-.--%	77.44B
SEA LIMITED	39.22x	1.97x	15.74x	-.--%	71.21B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	126.46x	5.2x	25.08x	-.--%	45.32B
ATLASSIAN CORPORATION	164.74x	5.23x	20.14x	-.--%	41.26B
TWILIO INC.	27.08x	5.55x	26.65x	-.--%	35.64B
Average	127.48x	13.03x	34.14x	0.09%	443.5B
Weighted average by Cap.	46.51x	12.80x	22.57x	0.65%