Switch theme
Sign up to access all valuation multiples
Inclusio SA holds and manages social housing residential assets. The company is engaged in acquisition, development and management buildings made available to low and middle income tenants. Its portfolio includes new or renovated residential buildings leased to social partners, schools, nurseries, and reception centers for asylum seekers.
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Inclusio has a last 12-month revenue of $14.9M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Inclusio achieved revenue of $14.8M and an EBITDA of $39.3M.
Inclusio expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Inclusio valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $11.8M | $14.8M | XXX | XXX | XXX |
| Gross Profit | $6.9M | $10.1M | XXX | XXX | XXX |
| Gross Margin | 58% | 68% | XXX | XXX | XXX |
| EBITDA | $24.9M | $39.3M | XXX | XXX | XXX |
| EBITDA Margin | 211% | 265% | XXX | XXX | XXX |
| Net Profit | $15.7M | $23.9M | XXX | XXX | XXX |
| Net Margin | 133% | 161% | XXX | XXX | XXX |
| Net Debt | $54.4M | $105M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Inclusio's stock price is EUR 14 (or $15).
Inclusio has current market cap of EUR 102M (or $110M), and EV of EUR 249M (or $268M).
See Inclusio trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $268M | $110M | XXX | XXX | XXX | XXX | $1.05 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Inclusio has market cap of $110M and EV of $268M.
Inclusio's trades at 18.0x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Inclusio's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Inclusio and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $268M | XXX | XXX | XXX |
| EV/Revenue | 18.1x | XXX | XXX | XXX |
| EV/EBITDA | 6.8x | XXX | XXX | XXX |
| P/E | 3.2x | XXX | XXX | XXX |
| P/E/Growth | -0.1x | XXX | XXX | XXX |
| EV/FCF | 92.6x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpInclusio's NTM/LTM revenue growth is 9%
Inclusio's revenue per employee for the last fiscal year averaged n/a, while opex per employee averaged n/a for the same period.
Over next 12 months, Inclusio's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Inclusio's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Inclusio and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 26% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 265% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 58% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 274% | XXX | XXX | XXX | XXX |
| Revenue per Employee | n/a | XXX | XXX | XXX | XXX |
| Opex per Employee | n/a | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 17% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 17% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| New Amsterdam Invest | XXX | XXX | XXX | XXX | XXX | XXX |
| IEP Invest | XXX | XXX | XXX | XXX | XXX | XXX |
| Immobel | XXX | XXX | XXX | XXX | XXX | XXX |
| Compagnie Financiere | XXX | XXX | XXX | XXX | XXX | XXX |
| Alliances Developpement | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Inclusio acquired XXX companies to date.
Last acquisition by Inclusio was XXXXXXXX, XXXXX XXXXX XXXXXX . Inclusio acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| Where is Inclusio headquartered? | Inclusio is headquartered in Belgium. |
| Is Inclusio publicy listed? | Yes, Inclusio is a public company listed on BRU. |
| What is the stock symbol of Inclusio? | Inclusio trades under INCLU ticker. |
| When did Inclusio go public? | Inclusio went public in 2020. |
| Who are competitors of Inclusio? | Similar companies to Inclusio include e.g. New Amsterdam Invest, IEP Invest, Immobel, Compagnie Financiere. |
| What is the current market cap of Inclusio? | Inclusio's current market cap is $110M |
| What is the current revenue of Inclusio? | Inclusio's last 12-month revenue is $14.9M. |
| What is the current EV/Revenue multiple of Inclusio? | Current revenue multiple of Inclusio is 18.0x. |
| What is the current revenue growth of Inclusio? | Inclusio revenue growth between 2023 and 2024 was 26%. |
| Is Inclusio profitable? | Yes, Inclusio is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
