Valuation Prologue

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-18 am EDT			5-day change	1st Jan Change
0.3010 ^EUR	+0.33%		-5.94%	+18.97%

Aug. 31	Prologue to carry out its reverse stock split in September
Aug. 11	Prologue confirms the steadiness of its organic growth

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	27.58	-	-
Change	-	-33.8%	-8.27%	-1.35%	26.58%	18.97%	-	-
Enterprise Value (EV) ¹	43.04	27.54	21.73	17.73	10.39	11.9	9.122	6.212
Change	-	-36.02%	-21.09%	-18.41%	-41.42%	14.59%	-23.36%	-31.9%
P/E	-12.3x	15.9x	-2.04x	7.14x	2.81x	10x	10x	10x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0x	0x	-0x	0x	-0.2x	-	-
Capitalization / Revenue	0.32x	0.19x	0.17x	0.16x	0.36x	0.56x	0.54x	0.53x
EV / Revenue	0.46x	0.25x	0.19x	0.16x	0.16x	0.24x	0.18x	0.12x
EV / EBITDA	4.95x	7.21x	3.17x	2.59x	51.9x	2.7x	1.98x	1.32x
EV / EBIT	-44x	14.6x	-13.6x	3.77x	-4.25x	3.25x	2.39x	1.6x
EV / FCF	7.95x	-29.5x	5.73x	5.32x	-0.83x	4.06x	3.22x	2.1x
FCF Yield	12.6%	-3.4%	17.5%	18.8%	-121%	24.6%	31%	47.7%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.028	0.014	-0.11	0.028	0.09	0.03	0.03	0.03
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	0.3450	0.2220	0.2240	0.2000	0.2530	0.3010	0.3010	0.3010
Nbr of stocks (in thousands)	88,622	91,167	82,884	91,578	91,634	91,634	-	-
Announcement Date	4/30/22	4/30/23	4/30/24	5/13/25	4/29/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROLOGUE	10.03x	0.24x	2.7x	-	31.63M
MICROSOFT CORPORATION	25.07x	9.26x	15.15x	0.8%	3,667B
PALANTIR TECHNOLOGIES INC.	116.4x	50.67x	82.24x	-.--%	427B
DATADOG, INC.	410.75x	17.46x	69.02x	-.--%	82.56B
CADENCE DESIGN SYSTEMS, INC.	58.87x	12.44x	26.23x	-.--%	77.91B
SYNOPSYS, INC.	96.92x	8.29x	21x	-.--%	73.77B
SEA LIMITED	34.34x	1.66x	13.29x	-.--%	62.34B
ATLASSIAN CORPORATION	194.07x	6.2x	23.94x	-.--%	48.62B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	111.51x	4.4x	21.39x	-.--%	38.42B
TWILIO INC.	28.38x	5.87x	28.18x	-.--%	37.45B
Average	108.63x	11.65x	30.31x	0.09%	451.46B
Weighted average by Cap.	45.23x	13.16x	22.99x	0.65%