Switch theme
Sign up to access all valuation multiples
PAL Next AG is an entertainment company. It engaged in AI in the production pipeline and produced movies and series.
2009
484
LTM Revenue $13.2M
LTM EBITDA $6.2M
$47.6M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
PAL Next has a last 12-month revenue (LTM) of $13.2M and a last 12-month EBITDA of $6.2M.
In the most recent fiscal year, PAL Next achieved revenue of $4.7M and an EBITDA of -$1.5M.
PAL Next expects next 12-month revenue of XXX and NTM EBITDA of XXX
See PAL Next valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $13.2M | XXX | $4.7M | XXX | XXX | XXX |
| Gross Profit | $9.1M | XXX | $2.7M | XXX | XXX | XXX |
| Gross Margin | 69% | XXX | 58% | XXX | XXX | XXX |
| EBITDA | $6.2M | XXX | -$1.5M | XXX | XXX | XXX |
| EBITDA Margin | 47% | XXX | -32% | XXX | XXX | XXX |
| EBIT | -$2.1M | XXX | -$3.8M | XXX | XXX | XXX |
| EBIT Margin | -16% | XXX | -80% | XXX | XXX | XXX |
| Net Profit | -$2.2M | XXX | -$3.8M | XXX | XXX | XXX |
| Net Margin | -17% | XXX | -82% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $17.4M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, PAL Next's stock price is EUR 1 (or $1).
PAL Next has current market cap of EUR 26.9M (or $30.2M), and EV of EUR 42.4M (or $47.6M).
See PAL Next trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $47.6M | $30.2M | XXX | XXX | XXX | XXX | $-0.09 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, PAL Next has market cap of $30.2M and EV of $47.6M.
PAL Next's trades at 10.2x EV/Revenue multiple, and -32.0x EV/EBITDA.
Equity research analysts estimate PAL Next's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
PAL Next has a P/E ratio of -13.8x.
See valuation multiples for PAL Next and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $30.2M | XXX | $30.2M | XXX | XXX | XXX |
| EV (current) | $47.6M | XXX | $47.6M | XXX | XXX | XXX |
| EV/Revenue | 3.6x | XXX | 10.2x | XXX | XXX | XXX |
| EV/EBITDA | 7.7x | XXX | -32.0x | XXX | XXX | XXX |
| EV/EBIT | -22.4x | XXX | -12.7x | XXX | XXX | XXX |
| EV/Gross Profit | 5.2x | XXX | n/a | XXX | XXX | XXX |
| P/E | -13.8x | XXX | -7.9x | XXX | XXX | XXX |
| EV/FCF | -20.0x | XXX | -5.2x | 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.
Start Free TrialPAL Next's last 12 month revenue growth is 65%
PAL Next's revenue per employee in the last FY averaged $10K, while opex per employee averaged $13K for the same period.
PAL Next's rule of 40 is 121% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
PAL Next's rule of X is 209% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for PAL Next and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 65% | XXX | 90% | XXX | XXX | XXX |
| EBITDA Margin | 47% | XXX | -32% | XXX | XXX | XXX |
| EBITDA Growth | 107% | XXX | -13% | XXX | XXX | XXX |
| Rule of 40 | 121% | XXX | 33% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 209% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $10K | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $13K | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 138% | 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 | |
| Banijay Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Universal Music | XXX | XXX | XXX | XXX | XXX | XXX |
| Kartoon Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| AI-Media | XXX | XXX | XXX | XXX | XXX | XXX |
| Sports Entertainment Group | 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.
PAL Next acquired XXX companies to date.
Last acquisition by PAL Next was XXXXXXXX, XXXXX XXXXX XXXXXX . PAL Next 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.
Start Free Trial| When was PAL Next founded? | PAL Next was founded in 2009. |
| Where is PAL Next headquartered? | PAL Next is headquartered in Germany. |
| How many employees does PAL Next have? | As of today, PAL Next has 484 employees. |
| Is PAL Next publicy listed? | Yes, PAL Next is a public company listed on FRA. |
| What is the stock symbol of PAL Next? | PAL Next trades under PAL ticker. |
| When did PAL Next go public? | PAL Next went public in 2015. |
| Who are competitors of PAL Next? | Similar companies to PAL Next include e.g. Banijay Group, Universal Music, Kartoon Studios, AI-Media. |
| What is the current market cap of PAL Next? | PAL Next's current market cap is $30.2M |
| What is the current revenue of PAL Next? | PAL Next's last 12 months revenue is $13.2M. |
| What is the current revenue growth of PAL Next? | PAL Next revenue growth (NTM/LTM) is 65%. |
| What is the current EV/Revenue multiple of PAL Next? | Current revenue multiple of PAL Next is 3.6x. |
| Is PAL Next profitable? | Yes, PAL Next is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of PAL Next? | PAL Next's last 12 months EBITDA is $6.2M. |
| What is PAL Next's EBITDA margin? | PAL Next's last 12 months EBITDA margin is 47%. |
| What is the current EV/EBITDA multiple of PAL Next? | Current EBITDA multiple of PAL Next is 7.7x. |
| What is the current FCF of PAL Next? | PAL Next's last 12 months FCF is -$2.4M. |
| What is PAL Next's FCF margin? | PAL Next's last 12 months FCF margin is -18%. |
| What is the current EV/FCF multiple of PAL Next? | Current FCF multiple of PAL Next is -20.0x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
