Company Valuation: A10 Networks, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,286 1,221 976.4 1,358 1,269 2,129 - -
Change - -5% -20.06% 39.07% -6.56% 67.79% - -
Enterprise Value (EV) 1,286 1,221 976.4 1,358 1,269 2,129 2,129 2,129
Change - -5% -20.06% 39.07% -6.56% 67.79% 0% 0%
P/E 13.9x 27.7x 24.8x 27.5x 31x 39.7x 33x -
PBR 6.35x 7.14x 4.79x 5.98x 5.98x - - -
PEG - -0.6x -2.1x 1x -2.1x 1.3x 1.6x -
Capitalization / Revenue 5.14x 4.36x 3.88x 5.19x 4.37x 6.56x 5.86x 5.33x
EV / Revenue 0x 0x 0x 0x 0x 6.56x 5.86x 5.33x
EV / EBITDA 0x 0x 0x 0x 0x 21.7x 19.4x 17.8x
EV / EBIT 0x 0x 0x 0x 0x 25.7x 22.5x 21.3x
EV / FCF 0x 0x 0x 0x 0x 28x 24.7x -
FCF Yield 3.49% 4.53% 3.37% 5.76% 5.1% 3.57% 4.05% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.19 0.6 0.53 0.67 0.57 0.745 0.895 -
Distribution rate - - - - - - - -
Net sales 1 250 280.3 251.7 261.7 290.6 324.8 363.3 399.1
EBITDA 1 62.39 75.06 71.17 74.53 86.02 98.18 109.7 119.4
EBIT 1 53.48 67.05 61.83 63.24 72.3 82.93 94.55 99.8
Net income 1 94.89 46.91 39.97 50.14 42.14 54.73 65.62 -
Net Debt - - - - - - - -
Reference price 2 16.58 16.63 13.17 18.40 17.69 29.57 29.57 29.57
Nbr of stocks (in thousands) 77,550 73,448 74,138 73,799 71,726 71,998 - -
Announcement Date 2/1/22 2/7/23 2/6/24 2/4/25 2/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
39.69x - - - 2.13B
20.18x5.68x10.15x1.58% 374B
22.38x4.47x13.99x1.7% 209B
72x6.99x18.7x-.--% 115B
35.92x3.42x12.37x0.19% 45.36B
-11.15x85.83x712.21x-.--% 35.87B
29.46x11.49x18.75x-.--% 24.25B
36.32x2.25x20.53x-.--% 18.71B
25.06x3.6x12.11x - 13.19B
86.86x8.26x35.41x-.--% 12.65B
Average 35.67x 14.66x 94.91x 0.43% 85.06B
Weighted average by Cap. 28.98x 8.92x 42.94x 1.14%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ATEN Stock
  4. Valuation A10 Networks, Inc.