Company Valuation: Cerence Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,653 620.3 821.6 131.7 539.8 390.8 - -
Change - -83.02% 32.45% -83.97% 309.9% -27.6% - -
Enterprise Value (EV) 1 3,796 795.8 987.2 286.6 652 441.8 421.9 381.5
Change - -79.03% 24.05% -70.97% 127.5% -32.24% -4.5% -9.59%
P/E 82.1x -1.99x -14.6x -0.22x -29x 192x 19.2x 14.6x
PBR - - - 1.1x 3.57x - - -
PEG - 0x 0.2x -0x 0.3x -2x 0x 0.5x
Capitalization / Revenue 9.43x 1.89x 2.79x 0.4x 2.14x 1.25x 1.35x 1.31x
EV / Revenue 9.8x 2.43x 3.35x 0.86x 2.59x 1.41x 1.46x 1.28x
EV / EBITDA 24.3x 9.22x 23.8x 3.56x 13.6x 6.36x 7.15x 5.63x
EV / EBIT 25.9x 10.3x 31.1x 3.96x 16.6x 7.51x 8.63x 6.76x
EV / FCF 60.9x -40.6x 416x 23.5x 13.9x 5.72x 6.55x 4.89x
FCF Yield 1.64% -2.46% 0.24% 4.26% 7.18% 17.5% 15.3% 20.4%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.17 -7.93 -1.4 -14.12 -0.43 0.045 0.45 0.59
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 2.815 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 8.640 8.640 8.640
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.($)
187.33x1.38x6.22x-.--% 381M
25.58x9.45x15.38x0.77% 3,741B
115.49x49.87x80.95x-.--% 420B
68.22x14.39x30.34x-.--% 90.2B
440.09x18.82x74.05x-.--% 88.61B
44.02x2.32x19.08x-.--% 80.55B
152.27x8.9x22.72x-.--% 78.68B
122.46x5.39x25.94x-.--% 46.84B
29.89x6.16x29.52x-.--% 39.31B
-283.42x5.89x19.53x-.--% 39.1B
Average 90.19x 12.26x 32.37x 0.08% 462.51B
Weighted average by Cap. 43.42x 13.16x 23.21x 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.