Company Valuation: Acme United Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 120 77.41 153.7 139.7 153.4 237.4 - -
Change - -35.47% 98.49% -9.1% 9.87% 54.68% - -
Enterprise Value (EV) 120 77.41 153.7 139.7 153.4 237.4 237.4 237.4
Change - -35.47% 98.49% -9.1% 9.87% 54.68% 0% 0%
P/E 9.77x 26.7x 8.82x 15.2x 16.2x 23.5x 33.8x 30.5x
PBR - - - - - - - -
PEG - -0.4x 0x -0.3x 9.92x 3.9x -1.1x 2.8x
Capitalization / Revenue - - - 0.72x 0.78x 1.05x 1.01x 0.97x
EV / Revenue - - - 0x 0x 1.05x 1.01x 0.97x
EV / EBITDA - - - 0x 0x 9.89x 11.9x 11.3x
EV / EBIT - - - 0x 0x 14.8x 19.8x 19.8x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 3.45 0.82 4.86 2.45 2.49 2.64 1.83 2.03
Distribution rate - - - - - - - -
Net sales 1 - - - 194.5 196.5 226 235 244
EBITDA 1 - - - 20.21 21.07 24 20 21
EBIT 1 - - - 14.14 14.72 16 12 12
Net income 1 13.66 3.035 17.79 10.02 10.18 11 8 8
Net Debt - - - - - - - -
Reference price 2 33.70 21.90 42.86 37.33 40.31 61.91 61.91 61.91
Nbr of stocks (in thousands) 3,560 3,535 3,585 3,741 3,807 3,834 - -
Announcement Date 3/1/22 3/2/23 3/1/24 2/28/25 2/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.45x - - - 237M
31.66x4.27x16.53x2.33% 191B
20.53x3.56x12.5x3.28% 116B
17.11x0.2x12.38x0.76% 59.64B
32.21x8.04x20.51x1.23% 55.42B
35.09x3.39x11.64x2.15% 49.6B
35.58x6.26x19.65x-.--% 33.49B
45.39x1.3x11.86x0.17% 30.6B
20.47x3.13x11.48x1.42% 24.25B
40.42x7.08x25.41x0.26% 24.39B
Average 30.19x 4.14x 15.77x 1.29% 58.46B
Weighted average by Cap. 29.15x 4.02x 15.37x 1.87%

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. ACU Stock
  4. Valuation Acme United Corporation