FR EN
Valuation · Block 1 — comparables engine

TARGET COMPANY

Anonymised example · 10 comparables selected from the screened panel
🔁 This tool works for any company. This report is an anonymised example. On a live engagement you re-run it with tool "company ID or company name" and everything recalculates.
Sector (industry code)
56.10C
Revenue 2024
4 037 415 €
Net margin
3.7 %
Revenue growth
n/a
Region
44
EBITDA
305 581 €
Net debt
-152 970 €
Owns its premises?
No (leases its premises)
Registry record ↗
🎯 Why these companies? (exhaustive selection, not guesswork)
We screened the entire French population of matching companies, then scored each one on 3 professional criteria: The reasoning is written under each company. We keep the best matches; the median is the figure to favour.
Comparable company & rationaleRevenue Net marginGrowthScore /100Detailed figures
1 COMPARABLE 01 Company ID ········· · 56.10C · region 44 · 1 public financial year ↳ same activity (code 56.10C) · almost identical size · same region 3 605 361 €2014 10.4 % n/a
95.9 		579 490 €EBITDA 2014net debt -€456,204
2 COMPARABLE 02 Company ID ········· · 56.10C · region 44 · 1 public financial year ↳ same activity (code 56.10C) · similar size · same region 4 775 446 €2025 7.4 % n/a
94.3 		536 053 €EBITDA 2025net debt -€526,349
3 COMPARABLE 03 Company ID ········· · 56.10C · region 49 · 1 public financial year ↳ same activity (code 56.10C) · almost identical size · other region (49) 3 925 519 €2024 -30.8 % n/a
89.9 		-153 129 €EBITDA 2024net debt -€87,716
4 COMPARABLE 04 Company ID ········· · 56.10C · region 91 · 1 public financial year ↳ same activity (code 56.10C) · almost identical size · other region (91) 4 148 153 €2024 2.8 % n/a
89.9 		300 503 €EBITDA 2024net debt -€104,762
5 COMPARABLE 05 Company ID ········· · 56.10C · region 93 · 1 public financial year ↳ same activity (code 56.10C) · almost identical size · other region (93) 4 209 156 €2024 9.6 % n/a
89.4 		363 772 €EBITDA 2025net debt -€341,585
6 COMPARABLE 06 Company ID ········· · 56.10C · region 60 · 1 public financial year ↳ same activity (code 56.10C) · almost identical size · other region (60) 3 820 216 €2024 7.8 % n/a
88.9 		604 909 €EBITDA 2024net debt €56,423
7 COMPARABLE 07 Company ID ········· · 56.10C · region 75 · 1 public financial year ↳ same activity (code 56.10C) · almost identical size · other region (75) 3 721 600 €2019 0.9 % n/a
88.0 		116 111 €EBITDA 2019net debt €340,907
8 COMPARABLE 08 Company ID ········· · 56.10C · region 44 · 1 public financial year ↳ same activity (code 56.10C) · similar size · same region 2 589 354 €2022 3.9 % n/a
87.7 		EBITDA / debt
Registry ↗
9 COMPARABLE 09 Company ID ········· · 56.10C · region 17 · 1 public financial year ↳ same activity (code 56.10C) · almost identical size · other region (17) 3 693 671 €2024 4.6 % n/a
87.7 		341 930 €EBITDA 2025net debt -€99,960
10 COMPARABLE 10 Company ID ········· · 56.10C · region 26 · 1 public financial year ↳ same activity (code 56.10C) · almost identical size · other region (26) 3 689 414 €2024 10.8 % n/a
87.7 		434 302 €EBITDA 2025net debt -€263,837
✅ EBITDA & net debt filled in automatically via the national business registry API (target + comparables, from filed annual accounts). The multiple still has to be entered from the firm’s multiples database, and the discounts are a matter of the partner’s judgement (they sign off).
↳ Registry ↗ = comparable with no detailed public accounts, to be checked manually.
💶 Valuation of the target — pre-filled from the registry
EBITDA, last 3 financial years: 2024: €305,581 · 2023: €482,205 · 2022: €482,592 → average €423,459 · Net debt: -152 970 €
📍 The target (EBITDA margin 7.6%) is below the peer median (9.0%) → multiple towards the bottom of the range.

Assumptions (adjustable)

€
€
€
×
%
%

Equity value

—