Valuation EDAP TMS S.A.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2026-02-06 pm EST			5-day change	1st Jan Change
4.730 ^USD	+18.25%		+12.62%	+43.77%

Feb. 06	European Equities Traded in the US as American Depositary Receipts Rise Sharply in Friday Trading; Little Changed for the Week	MT
Jan. 23	European Equities Traded in the US as American Depositary Receipts Rise in Friday Trading; Up 1.4% for Week	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	150.7	199.7	356.7	195	82	176.9	176.9	-
Change	-	32.58%	78.6%	-45.35%	-57.94%	115.69%	0%	-
Enterprise Value (EV)	150.7	199.7	356.7	195	82	176.9	176.9	176.9
Change	-	32.58%	78.6%	-45.35%	-57.94%	115.69%	0%	0%
P/E ratio	-73.5x	268x	-109x	-8.56x	-4.02x	-6.96x	-6.62x	-8.39x
PBR	-	-	-	-	-	-	-	-
PEG	-	-2x	0x	-0x	0.4x	-0.3x	-1.26x	0.4x
Capitalization / Revenue	3.08x	4.06x	5.94x	2.98x	1.19x	2.51x	2.34x	2.13x
EV / Revenue	0x	0x	0x	0x	0x	2.51x	2.34x	2.13x
EV / EBITDA	-	-	-0x	-0x	-0x	-8.42x	-9.31x	-8.04x
EV / EBIT	0x	-0x	-0x	-0x	-0x	-7.26x	-6.82x	-7.52x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.0704	0.0223	-0.0982	-0.6171	-0.55	-0.6793	-0.715	-0.564
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	48.84	49.17	60.1	65.41	69.15	70.55	75.49	83.11
EBITDA ¹	-	-	-2.893	-19.33	-19.4	-21	-19	-22
EBIT ¹	0.3155	-1.799	-4.642	-21.45	-22.15	-24.35	-25.95	-23.51
Net income ¹	-1.998	0.7812	-3.198	-22.93	-20.51	-25.52	-27.27	-23.31
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	5.170	5.990	10.660	5.280	2.210	4.730	4.730	4.730
Nbr of stocks (in thousands)	29,142	33,346	33,466	36,927	37,104	37,392	37,392	-
Announcement Date	3/30/21	3/30/22	3/30/23	3/27/24	3/27/25	-	-	-

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.($)
EDAP TMS S.A.	-6.96x	-	-	-	177M
THERMO FISHER SCIENTIFIC, INC.	30.39x	5.25x	20.75x	0.31%	204B
INTUITIVE SURGICAL, INC.	55.25x	14.3x	33.4x	-.--%	173B
DANAHER CORPORATION	41.55x	6.79x	22.01x	0.58%	153B
BOSTON SCIENTIFIC CORPORATION	37.41x	6.07x	19.81x	-.--%	113B
SIEMENS HEALTHINEERS AG	20.22x	2.36x	11.67x	2.56%	54.57B
EDWARDS LIFESCIENCES CORPORATION	34.77x	6.99x	23.13x	-.--%	45.68B
RESMED, INC.	25.66x	6.82x	17.52x	0.9%	39.57B
GE HEALTHCARE TECHNOLOGIES INC.	16.82x	1.9x	10.28x	0.19%	36.76B
AGILENT TECHNOLOGIES, INC.	24.3x	5.1x	17.76x	0.79%	36.65B
Average	27.94x	6.18x	19.59x	0.59%	85.69B
Weighted average by Cap.	36.86x	7.29x	22.24x	0.42%