Company Valuation: Bandwidth Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,804 581.2 371 468.2 471.6 1,529 - -
Change - -67.78% -36.16% 26.19% 0.71% 224.29% - -
Enterprise Value (EV) 1 1,958 947.1 862.1 665.7 615.5 1,611 1,502 1,529
Change - -51.62% -8.98% -22.78% -7.55% 161.69% -6.75% 1.82%
P/E -65.8x 36.3x -22.6x -70.9x -35.9x 264x -1,188x -
PBR 4.37x 2.14x 1.27x 1.55x - - - -
PEG - -0x 0x 1.1x -0.5x -2x 10x -
Capitalization / Revenue 3.67x 1.01x 0.62x 0.63x 0.63x 1.69x 1.62x 1.35x
EV / Revenue 3.99x 1.65x 1.43x 0.89x 0.82x 1.78x 1.59x 1.35x
EV / EBITDA 39.5x 27.4x 17.9x 8.11x 6.6x 12.9x 10.6x 8.39x
EV / EBIT 142x 52.7x 37.6x 13.7x 10.7x 19x 14.5x 10.4x
EV / FCF 121x -90.1x 45.1x 11.4x 9.15x 15.9x 13.5x 11.2x
FCF Yield 0.83% -1.11% 2.22% 8.79% 10.9% 6.31% 7.39% 8.96%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.09 0.633 -0.64 -0.24 -0.43 0.18 -0.04 -
Distribution rate - - - - - - - -
Net sales 1 490.9 573.2 601.1 748.5 753.8 905.6 944.5 1,135
EBITDA 1 49.6 34.62 48.17 82.06 93.26 124.4 142.3 182.2
EBIT 1 13.79 17.98 22.96 48.51 57.79 84.87 103.5 146.7
Net income 1 -27.36 19.57 -16.34 -6.524 -12.91 14.86 18.69 71.35
Net Debt 1 154.2 365.9 491.1 197.5 143.9 81.4 -27.3 -
Reference price 2 71.76 22.95 14.47 17.02 15.45 47.52 47.52 47.52
Nbr of stocks (in thousands) 25,134 25,324 25,642 27,510 30,522 32,181 - -
Announcement Date 2/23/22 2/23/23 2/28/24 2/20/25 2/19/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
264x1.78x12.95x - 1.53B
22.9x6.2x11.08x1.39% 422B
26.71x5.34x16.79x1.42% 253B
83.17x8.09x21.65x-.--% 133B
37.85x3.55x13.06x0.18% 46.81B
-60.28x97.92x843.93x-.--% 45.82B
31.07x12.04x19.66x-.--% 25.33B
38.61x2.56x23.33x-.--% 21.18B
108.59x10.42x44.42x-.--% 15.75B
-648.41x3.84x12.85x - 14.05B
Average -9.58x 15.17x 101.97x 0.37% 97.87B
Weighted average by Cap. 21.56x 10.50x 54.13x 0.99%

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. BAND Stock
  4. Valuation Bandwidth Inc.