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 77.41 153.7 139.7 153.4 232.8 - -
Change - -35.47% 98.49% -9.1% 9.87% 51.7% - -
Enterprise Value (EV) 120 77.41 153.7 139.7 153.4 232.8 232.8 232.8
Change - -35.47% 98.49% -9.1% 9.87% 51.7% 0% 0%
P/E 9.77x 26.7x 8.82x 15.2x 16.2x 23x 33.2x 29.9x
PBR - - - - - - - -
PEG - -0.4x 0x -0.3x 9.92x 3.82x -1.1x 2.7x
Capitalization / Revenue - - - 0.72x 0.78x 1.03x 0.99x 0.95x
EV / Revenue - - - 0x 0x 1.03x 0.99x 0.95x
EV / EBITDA - - - 0x 0x 9.7x 11.6x 11.1x
EV / EBIT - - - 0x 0x 14.5x 19.4x 19.4x
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 60.72 60.72 60.72
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.24x - - - 235M
29.65x4.03x15.49x2.49% 179B
19.38x3.54x12.65x3.09% 117B
17.57x0.2x12.84x0.74% 61.25B
28.37x6.98x17.97x1.41% 50.24B
34x3.32x11.36x2.22% 48.05B
33.88x5.95x18.69x-.--% 31.89B
41.82x1.23x11.42x0.22% 28.42B
40.14x7.03x25.22x0.26% 24.23B
16.66x2.66x9.41x1.66% 21.4B
Average 28.47x 3.88x 15.01x 1.35% 56.18B
Weighted average by Cap. 27.26x 3.76x 14.64x 1.92%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!