Company Valuation: Acceleware Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 25.36 74.57 39.7 21.31 13.62 10.44
Change - 194.02% -46.76% -46.33% -36.08% -23.39%
Enterprise Value (EV) 1 23.22 72.65 39.81 22.75 16.19 13.49
Change - 212.84% -45.2% -42.84% -28.84% -16.72%
P/E -12.1x -18x -7.33x -10.3x 6.8x -4x
PBR -38x -18.1x -5.55x -2.67x -2.52x -1.76x
PEG - -0.2x -0.3x 0.2x -0x 0x
Capitalization / Revenue 28.2x 99.1x 121x 76.4x 2.6x 14.5x
EV / Revenue 25.8x 96.5x 121x 81.6x 3.09x 18.8x
EV / EBITDA -11x -18.2x -7.74x -11.8x 6.22x -7.71x
EV / EBIT -11x -18x -7.64x -11.6x 6.29x -7.57x
EV / FCF -14.5x -54.8x -9.48x -73.3x 7.12x -14.8x
FCF Yield -6.9% -1.82% -10.6% -1.36% 14.1% -6.74%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0199 -0.0383 -0.0471 -0.0175 0.0169 -0.02
Distribution rate - - - - - -
Net sales 1 0.8993 0.7528 0.3283 0.279 5.233 0.7192
EBITDA 1 -2.107 -3.994 -5.143 -1.932 2.605 -1.749
EBIT 1 -2.119 -4.046 -5.214 -1.97 2.575 -1.781
Net income 1 -2.1 -4.08 -5.142 -2.045 2.002 -1.86
Net Debt 1 -2.14 -1.92 0.1106 1.447 2.571 3.05
Reference price 2 0.2400 0.6900 0.3450 0.1800 0.1150 0.0800
Nbr of stocks (in thousands) 105,669 108,065 115,072 118,376 118,439 130,440
Announcement Date 3/24/21 3/24/22 3/24/23 3/22/24 3/1/25 3/30/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.67M
26.61x9.82x16.02x0.73% 3,895B
126.89x56.1x91.33x-.--% 473B
18.99x5.52x9.62x1.58% 382B
241.45x21.53x63.04x-.--% 311B
29.96x6.06x18.99x1.25% 277B
2575.7x43.13x141.09x-.--% 264B
100.91x10.01x26.8x-.--% 164B
58.59x15.69x41.34x-.--% 132B
14.46x3.85x8.04x-.--% 103B
Average 354.84x 19.08x 46.25x 0.4% 600.23B
Weighted average by Cap. 160.09x 15.12x 30.34x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Acceleware Ltd.

Historical PBR trend

Valuation ratios - PBR - Acceleware Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Acceleware Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Acceleware Ltd.

  1. Stock Market
  2. Stocks
  3. AXE Stock
  4. Valuation Acceleware Ltd.