Valuation Ascom Holding AG OTC Markets

Stocks

Market Closed - OTC Markets 14:17:00 2025-12-09 EST			5-day change	1st Jan Change
4.370 ^USD	-0.68%		-.--%	-

09-08	Ascom Holding Ag Secures Major Framework Agreement and Project Awards with Helse Sør-Øst Rhf	CI
09-08	Ascom Wins CHF80 Million Communication Technology Framework Deal in Norway	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	423.3	266.8	295.2	149.4	137.2	191.9	-	-
Change	-	-36.96%	10.61%	-49.38%	-8.17%	39.88%	-	-
Enterprise Value (EV) ¹	393.8	256.4	275.9	135.9	107.6	158.8	149.7	141.8
Change	-	-34.87%	7.57%	-50.73%	-20.82%	47.6%	-5.73%	-5.3%
P/E	31.8x	24.8x	17.1x	41.6x	9.1x	14.1x	12.9x	12.4x
PBR	5.3x	3.64x	3.75x	2.01x	1.63x	2.35x	2.18x	2.04x
PEG	-	-1.3x	0.3x	-0.5x	0x	7.99x	1.41x	2.96x
Capitalization / Revenue	1.45x	0.9x	0.99x	0.52x	0.47x	0.64x	0.63x	0.61x
EV / Revenue	1.35x	0.86x	0.93x	0.47x	0.37x	0.53x	0.49x	0.45x
EV / EBITDA	13.7x	10.7x	9.17x	6.38x	3.14x	4.79x	4.23x	3.89x
EV / EBIT	24.9x	18.3x	13.7x	17.9x	5.3x	7.74x	6.72x	6.2x
EV / FCF	-3,938x	-80.1x	16.9x	30.2x	5.01x	14.8x	11.2x	9.65x
FCF Yield	-0.03%	-1.25%	5.91%	3.31%	20%	6.74%	8.95%	10.4%
Dividend per Share ²	0.2	0.2	0.3	0.1	0.1	0.2	0.2667	0.3
Rate of return	1.7%	2.69%	3.65%	2.4%	2.62%	3.32%	4.42%	4.98%
EPS ²	0.37	0.3	0.48	0.1	0.42	0.4274	0.4664	0.486
Distribution rate	54.1%	66.7%	62.5%	100%	23.8%	46.8%	57.2%	61.7%
Net sales ¹	291.5	297.4	297.3	286.7	292.1	298.7	305.2	313.3
EBITDA ¹	28.7	23.9	30.1	21.3	34.3	33.18	35.36	36.42
EBIT ¹	15.8	14	20.2	7.6	20.3	20.52	22.27	22.87
Net income ¹	13.5	11	17.4	3.7	15.1	14.86	16.11	16.7
Net Debt ¹	-29.5	-10.4	-19.3	-13.5	-29.6	-33.09	-42.19	-50.13
Reference price ²	11.760	7.430	8.220	4.160	3.820	6.030	6.030	6.030
Nbr of stocks (in thousands)	35,993	35,915	35,909	35,917	35,919	32,920	-	-
Announcement Date	3/9/22	3/8/23	3/5/24	3/12/25	3/9/26	-	-	-

¹CHF in Million²CHF

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CISCO SYSTEMS, INC.	28.6x	6.4x	16.58x	1.45%	463B
ARISTA NETWORKS, INC.	56.6x	20.28x	40.69x	-.--%	272B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.23x	0.78x	14.05x	2.36%	172B
ZHONGJI INNOLIGHT CO., LTD.	26.15x	8.29x	20.02x	0.47%	142B
LUMENTUM HOLDINGS INC.	51.66x	15.62x	34.49x	-.--%	101B
MOTOROLA SOLUTIONS, INC.	32.44x	6.33x	18.36x	1.08%	74.2B
CIENA CORPORATION	76.98x	9.94x	43.96x	-.--%	63.31B
NOKIA OYJ	44.5x	2.42x	15.62x	1.59%	59.8B
GARMIN LTD.	27.57x	6.22x	20.77x	1.5%	53.26B
Average	40.42x	8.48x	24.95x	0.94%	155.6B
Weighted average by Cap.	37.33x	9.24x	24.04x	1%