DBV TECHNOLOGIES |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.186 EUR | -1.17% |
|
-4.35% | -35.86% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 922.4 | 237.7 | 168.2 | 295.6 | 178 | 114.1 | - | - |
| Enterprise Value (EV) 1 | 774.5 | 73.75 | 98.88 | 98.35 | 48.63 | -56.39 | -109.7 | -2.113 |
| P/E ratio | -4.73 x | -1.76 x | -1.89 x | -2.69 x | -2.66 x | -1.54 x | -2.76 x | -4.48 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 70.4 x | 25.2 x | 32.6 x | 65.3 x | 12.4 x | 17.5 x | 23.4 x | 5.54 x |
| EV / Revenue | 59.1 x | 7.83 x | 19.1 x | 21.7 x | 3.38 x | -8.63 x | -22.4 x | -0.1 x |
| EV / EBITDA | -5.21 x | -0.71 x | -1.2 x | -1.25 x | -0.59 x | 0.43 x | 0.83 x | 0.02 x |
| EV / FCF | -5.8 x | -0.52 x | -1.01 x | -1.85 x | -1.03 x | 0.33 x | 1.03 x | -0.18 x |
| FCF Yield | -17.2% | -192% | -99.1% | -54.1% | -97.5% | 307% | 96.8% | -562% |
| Price to Book | 4.23 x | 1.36 x | 1.88 x | 1.61 x | 1.39 x | - | - | - |
| Nbr of stocks (in thousands) | 46,987 | 54,815 | 54,983 | 93,967 | 96,256 | 96,209 | - | - |
| Reference price 2 | 19.63 | 4.336 | 3.059 | 3.146 | 1.849 | 1.186 | 1.186 | 1.186 |
| Announcement Date | 3/4/20 | 3/11/21 | 3/3/22 | 3/2/23 | 3/7/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 13.1 | 9.424 | 5.165 | 4.526 | 14.39 | 6.534 | 4.886 | 20.6 |
| EBITDA 1 | -148.8 | -104.4 | -82.28 | -78.71 | -82.74 | -131 | -132.5 | -98.38 |
| EBIT 1 | -151.7 | -112.6 | -89.75 | -90.72 | -69.94 | -116.7 | -78.39 | 22.72 |
| Operating Margin | -1,158.02% | -1,194.25% | -1,737.63% | -2,004.17% | -485.96% | -1,785.84% | -1,604.42% | 110.32% |
| Earnings before Tax (EBT) 1 | -153 | -133.2 | -144.5 | -90.43 | -66.54 | -114 | -76.7 | 23.48 |
| Net income 1 | -153.6 | -133.2 | -144.5 | -90.53 | -66.54 | -106.7 | -73.98 | 5.266 |
| Net margin | -1,172.52% | -1,413.39% | -2,797.21% | -2,000% | -462.4% | -1,633.02% | -1,514.2% | 25.56% |
| EPS 2 | -4.150 | -2.466 | -1.620 | -1.169 | -0.6954 | -0.7680 | -0.4290 | -0.2650 |
| Free Cash Flow 1 | -133.5 | -141.5 | -97.98 | -53.2 | -47.43 | -172.9 | -106.1 | 11.88 |
| FCF margin | -1,019.02% | -1,500.93% | -1,896.99% | -1,175.25% | -329.59% | -2,646.69% | -2,172.33% | 57.66% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | 225.56% |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 3/4/20 | 3/11/21 | 3/3/22 | 3/2/23 | 3/7/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S2 | 2020 S1 | 2020 S2 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 6.038 | 7.6 | 4.067 | 1.141 | 2.653 | 2.423 | 1.488 | 2.125 | -1.271 | 1.999 | 2.087 | 2.272 | 8.121 | 1.634 | 1.634 | 1.634 | 1.634 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -72.37 | -66.58 | -44.72 | -21.02 | -12.71 | -15.96 | -23.19 | -18.46 | -35.44 | -19.18 | -22.68 | -17.23 | -10.91 | -25.97 | -28.16 | -30.53 | -32.03 |
| Operating Margin | -1,198.63% | -876.05% | -1,099.59% | -1,841.87% | -479.13% | -658.72% | -1,558.08% | -868.85% | 2,788.29% | -959.09% | -1,086.96% | -758.33% | -134.31% | -1,589.59% | -1,724.15% | -1,869.1% | -1,960.52% |
| Earnings before Tax (EBT) 1 | -73.24 | -86.54 | -44.97 | -20.73 | -68.35 | -15.82 | -22.43 | -17.71 | -36.73 | -18.63 | -21.96 | -15.81 | -10.24 | -19.03 | -22.29 | -26.32 | -31.24 |
| Net income 1 | -73.79 | -86.5 | -44.96 | -20.73 | -68.35 | -15.9 | -22.43 | -17.71 | -36.75 | -18.63 | -21.96 | -15.81 | -10.24 | -19.74 | -23 | -26.63 | -30.72 |
| Net margin | -1,222.09% | -1,138.16% | -1,105.58% | -1,816.55% | -2,576.02% | -656.17% | -1,506.8% | -833.51% | 2,890.74% | -931.82% | -1,052.17% | -695.83% | -126.04% | -1,208.6% | -1,407.82% | -1,630.31% | -1,880.41% |
| EPS 2 | - | - | - | -0.3795 | -0.2347 | -0.2855 | -0.3407 | -0.1844 | -0.4244 | -0.1999 | -0.2359 | -0.1609 | -0.1006 | -0.3290 | -0.2100 | -0.1550 | -0.1370 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/4/20 | 7/31/20 | 3/11/21 | 10/26/21 | 3/3/22 | 5/2/22 | 8/1/22 | 11/3/22 | 3/2/23 | 5/4/23 | 7/31/23 | 10/31/23 | 3/7/24 | - | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 148 | 164 | 69.3 | 197 | 129 | 170 | 224 | 116 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -133 | -141 | -98 | -53.2 | -47.4 | -173 | -106 | 11.9 |
| ROE (net income / shareholders' equity) | -105% | -80% | -105% | -65.6% | -43.5% | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share | 4.640 | 3.190 | 1.630 | 1.950 | 1.330 | - | - | - |
| Cash Flow per Share | -3.470 | -2.570 | -1.780 | -0.6800 | -0.4900 | - | - | - |
| Capex 1 | 4.97 | 2.3 | 0.28 | 0.09 | 0.62 | 42 | 48.3 | 55.5 |
| Capex / Sales | 37.96% | 24.36% | 5.49% | 2.08% | 4.3% | 642.62% | 988.23% | 269.55% |
| Announcement Date | 3/4/20 | 3/11/21 | 3/3/22 | 3/2/23 | 3/7/24 | - | - | - |
1EUR in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
1.186
EUR
Average target price
4.783
EUR
Spread / Average Target
+303.32%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -35.86% | 122M | |
| +5.31% | 70.44B | |
| +10.97% | 8.94B | |
| -16.83% | 4.75B | |
| +43.48% | 4.5B | |
| +3.20% | 3.85B | |
| +18.82% | 2.38B | |
| -21.36% | 2.34B | |
| -29.67% | 2.2B | |
| +8.38% | 1.96B |
- Stock Market
- Equities
- DBV Stock
- Financials DBV Technologies
