Switch theme
Sign up to access all valuation multiples
Pyramid AG Formerly mic AG is an investment company. It invests in young technology companies in the field of fiber optics, clean tech, software, microsystems and IT among others. The portfolio comprises of Aifotec AG, 3-Edge Gmbh, and FiSec Gmbh and among others. Its portfolio comprises of u-GPS Optics GmbH, a developer of a technology for three-dimensional (3D) optical measurements, Flores Solar Water GmbH, which develops a low-cost water treatment plant that uses solar thermal energy.
2001
9
LTM Revenue $75.1M
LTM EBITDA $4.0M
$30.2M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Pyramid has a last 12-month revenue of $75.1M and a last 12-month EBITDA of $4.0M.
In the most recent fiscal year, Pyramid achieved revenue of $81.7M and an EBITDA of $2.4M.
Pyramid expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Pyramid valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $98.7M | $81.7M | XXX | XXX | XXX |
| Gross Profit | $0.5M | $14.8M | XXX | XXX | XXX |
| Gross Margin | 0% | 18% | XXX | XXX | XXX |
| EBITDA | $5.4M | $2.4M | XXX | XXX | XXX |
| EBITDA Margin | 6% | 3% | XXX | XXX | XXX |
| Net Profit | -$2.4M | -$5.3M | XXX | XXX | XXX |
| Net Margin | -2% | -6% | XXX | XXX | XXX |
| Net Debt | n/a | $9.9M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Pyramid's stock price is EUR 1 (or $1).
Pyramid has current market cap of EUR 19.4M (or $20.9M), and EV of EUR 28.1M (or $30.2M).
See Pyramid trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $30.2M | $20.9M | XXX | XXX | XXX | XXX | $-0.01 |
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, Pyramid has market cap of $20.9M and EV of $30.2M.
Pyramid's trades at 0.4x LTM EV/Revenue multiple, and 7.5x LTM EBITDA.
Analysts estimate Pyramid's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Pyramid and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $30.2M | XXX | XXX | XXX |
| EV/Revenue | 0.4x | XXX | XXX | XXX |
| EV/EBITDA | 12.5x | XXX | XXX | XXX |
| P/E | -3.9x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | 4.0x | 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 UpPyramid's NTM/LTM revenue growth is 7%
Pyramid's revenue per employee for the last fiscal year averaged $9.1M, while opex per employee averaged $2.4M for the same period.
Over next 12 months, Pyramid'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 Pyramid's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Pyramid and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -17% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 3% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -56% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 10% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $9.1M | XXX | XXX | XXX | XXX |
| Opex per Employee | $2.4M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 26% | 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 | |
| TKH Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Tanla Platforms | XXX | XXX | XXX | XXX | XXX | XXX |
| MapmyIndia | XXX | XXX | XXX | XXX | XXX | XXX |
| NCTE | XXX | XXX | XXX | XXX | XXX | XXX |
| Bittium | 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.
Pyramid acquired XXX companies to date.
Last acquisition by Pyramid was XXXXXXXX, XXXXX XXXXX XXXXXX . Pyramid 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| When was Pyramid founded? | Pyramid was founded in 2001. |
| Where is Pyramid headquartered? | Pyramid is headquartered in Germany. |
| How many employees does Pyramid have? | As of today, Pyramid has 9 employees. |
| Is Pyramid publicy listed? | Yes, Pyramid is a public company listed on ETR. |
| What is the stock symbol of Pyramid? | Pyramid trades under M3BK ticker. |
| When did Pyramid go public? | Pyramid went public in 2006. |
| Who are competitors of Pyramid? | Similar companies to Pyramid include e.g. TKH Group, Tanla Platforms, MapmyIndia, NCTE. |
| What is the current market cap of Pyramid? | Pyramid's current market cap is $20.9M |
| What is the current revenue of Pyramid? | Pyramid's last 12-month revenue is $75.1M. |
| What is the current EBITDA of Pyramid? | Pyramid's last 12-month EBITDA is $4.0M. |
| What is the current EV/Revenue multiple of Pyramid? | Current revenue multiple of Pyramid is 0.4x. |
| What is the current EV/EBITDA multiple of Pyramid? | Current EBITDA multiple of Pyramid is 7.5x. |
| What is the current revenue growth of Pyramid? | Pyramid revenue growth between 2023 and 2024 was -17%. |
| Is Pyramid profitable? | Yes, Pyramid 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.
