Company Valuation: Cerence Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,653 620.3 821.6 131.7 539.8 384.9 - -
Change - -83.02% 32.45% -83.97% 309.9% -28.69% - -
Enterprise Value (EV) 1 3,796 795.8 987.2 286.6 652 435.9 416.1 375.6
Change - -79.03% 24.05% -70.97% 127.5% -33.14% -4.56% -9.73%
P/E 82.1x -1.99x -14.6x -0.22x -29x 255x 49.1x 20x
PBR - - - 1.1x 3.57x - - -
PEG - 0x 0.2x -0x 0.3x -2x 0x 0x
Capitalization / Revenue 9.43x 1.89x 2.79x 0.4x 2.14x 1.23x 1.33x 1.29x
EV / Revenue 9.8x 2.43x 3.35x 0.86x 2.59x 1.39x 1.44x 1.26x
EV / EBITDA 24.3x 9.22x 23.8x 3.56x 13.6x 6.28x 7.05x 5.54x
EV / EBIT 25.9x 10.3x 31.1x 3.96x 16.6x 7.41x 8.51x 6.66x
EV / FCF 60.9x -40.6x 416x 23.5x 13.9x 5.64x 6.46x 4.82x
FCF Yield 1.64% -2.46% 0.24% 4.26% 7.18% 17.7% 15.5% 20.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.17 -7.93 -1.4 -14.12 -0.43 0.0333 0.1733 0.425
Distribution rate - - - - - - - -
Net sales 1 387.2 327.9 294.5 331.5 251.8 312.7 288.9 298.7
EBITDA 1 155.9 86.36 41.52 80.62 48.06 69.46 59.02 67.76
EBIT 1 146.4 76.92 31.75 72.29 39.18 58.87 48.91 56.4
Net income 1 45.89 -310.8 -56.25 -588.1 -18.71 2.108 23.3 24.89
Net Debt 1 142.9 175.5 165.6 154.9 112.2 51.04 31.16 -9.31
Reference price 2 96.110 15.750 20.370 3.150 12.460 8.510 8.510 8.510
Nbr of stocks (in thousands) 38,006 39,383 40,333 41,804 43,320 45,230 - -
Announcement Date 11/22/21 11/29/22 11/27/23 11/21/24 11/19/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
252.63x1.38x6.22x-.--% 381M
25.45x9.39x15.31x0.78% 3,720B
118.78x51.33x83.32x-.--% 432B
65.14x13.75x29.01x-.--% 86.21B
396.8x16.97x67.09x-.--% 80.38B
104.43x8.87x22.49x-.--% 79.49B
38x1.9x15.17x-.--% 69B
189.02x6.03x23.28x-.--% 47.34B
113.05x4.64x22.56x-.--% 40.51B
26.61x5.48x26.32x-.--% 35.11B
Average 132.99x 11.98x 31.08x 0.08% 459.11B
Weighted average by Cap. 45.53x 13.33x 23.23x 0.63%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CRNC Stock
  4. Valuation Cerence Inc.