Company Valuation: Aspen Group Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 433.3 616.9 458.1 419.1 415.4 486.3
Change - 42.36% -25.73% -8.53% -0.87% 17.08%
Enterprise Value (EV) 1 1,832 2,841 3,190 3,420 2,680 2,590
Change - 55.09% 12.28% 7.22% -21.65% -3.33%
P/E 12.7x 6.95x 13.4x -5.7x -4.12x 9.17x
PBR 0.69x 0.88x 0.59x 0.57x 0.75x 0.83x
PEG - 0x -0.2x 0x -0.1x -0x
Capitalization / Revenue 2.38x 3.14x 1.62x 1.66x 1.94x 2.3x
EV / Revenue 10x 14.5x 11.3x 13.6x 12.5x 12.3x
EV / EBITDA 14.1x 28.1x 26.7x 26.7x 19.9x 22.6x
EV / EBIT 14.9x 29.4x 28.2x 28.1x 20.6x 22.6x
EV / FCF 2.71x -20.5x -27.1x 74.4x -8.66x 11.4x
FCF Yield 36.9% -4.87% -3.69% 1.34% -11.6% 8.75%
Dividend per Share 2 0.2635 0.2852 0.395 0.4033 0.3959 0.396
Rate of return 3.65% 2.83% 5.37% 6.02% 5.86% 5.14%
EPS 2 0.57 1.45 0.55 -1.174 -1.641 0.84
Distribution rate 46.2% 19.7% 71.8% -34.4% -24.1% 47.1%
Net sales 1 182.4 196.2 282.9 251.7 213.7 211.3
EBITDA 1 130.3 101.3 119.6 127.9 134.4 114.8
EBIT 1 122.7 96.63 113.3 121.7 130.2 114.4
Net income 1 34.2 91.96 35.33 -72.8 -103.3 53.22
Net Debt 1 1,399 2,224 2,732 3,001 2,264 2,104
Reference price 2 7.226 10.080 7.351 6.695 6.760 7.705
Nbr of stocks (in thousands) 59,965 61,196 62,321 62,593 61,449 63,119
Announcement Date 3/25/21 3/24/22 3/22/23 3/27/24 3/27/25 4/20/26
1ILS in Million2ILS
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 127M
15.82x5x13.46x3.2% 45.05B
8.73x1.51x7.87x4.07% 30.18B
18.8x4.1x16.57x1.3% 28.78B
5.5x0.66x1.4x9.09% 26.47B
14.25x3.13x14.96x2.46% 25.91B
8.16x0.9x3.29x2.74% 20.87B
10.81x2.05x9.59x4.11% 20.47B
13.59x6.57x17.49x1.57% 19.61B
10.46x1.52x12.68x3.63% 19.29B
Average 11.79x 2.83x 10.81x 3.58% 23.68B
Weighted average by Cap. 12.22x 2.99x 10.98x 3.6%

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. ASGR Stock
  4. Valuation Aspen Group Ltd.