Company Valuation: Extreme Networks, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,407 1,167 3,360 1,748 2,390 4,069 - -
Change - -17.04% 187.94% -47.99% 36.76% 70.2% - -
Enterprise Value (EV) 1 1,407 1,167 3,351 1,831 2,337 4,005 3,904 3,785
Change - -17.04% 187.09% -45.36% 27.63% 71.42% -2.52% -3.06%
P/E Ratio 558x 27x 44.9x -20.7x -299x 126x 74.5x 57.2x
PBR - - - 70.6x 36.1x 41.8x 19.1x 12.2x
PEG - 0x 0.6x 0x 3.3x -0x 1.1x 1.9x
Capitalization / Revenue 1.39x 1.05x 2.56x 1.56x 2.1x 3.18x 2.93x 2.69x
EV / Revenue 1.39x 1.05x 2.55x 1.64x 2.05x 3.14x 2.82x 2.51x
EV / EBITDA 10.6x 7.46x 15.3x 19.7x 13.3x 19.1x 15.2x 13.4x
EV / EBIT 12.8x 8.57x 16.8x 26.6x 14.5x 21.1x 16.7x 14.5x
EV / FCF 11x 10.4x 14.2x 48.9x 18.4x 40.4x 23.7x 19.2x
FCF Yield 9.05% 9.66% 7.03% 2.04% 5.45% 2.48% 4.22% 5.21%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.02 0.33 0.58 -0.65 -0.06 0.2475 0.4176 0.5443
Distribution rate - - - - - - - -
Net sales 1 1,009 1,112 1,312 1,117 1,140 1,278 1,386 1,511
EBITDA 1 133.2 156.4 218.8 93.07 176.2 209.6 256.4 282.3
EBIT 1 110.3 136.2 198.9 68.93 161.5 189.8 234.5 260.3
Net income 1 - - - - -7.467 26.2 30.12 35.93
Net Debt 1 - - -9.826 82.9 -53.75 -63.01 -164.1 -283.5
Reference price 2 11.16 8.92 26.05 13.45 17.95 31.11 31.11 31.11
Nbr of stocks (in thousands) 126,060 130,836 128,997 129,948 133,168 130,778 - -
Announcement Date 7/28/21 7/27/22 8/2/23 8/7/24 8/6/25 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
125.72x3.14x19.11x-.--% 4.07B
29.76x3.31x20.87x1.11% 41.27B
-1587x - - - 8.02B
15.11x - - - 1.96B
23.58x8.82x20.29x3.59% 1.29B
12.7x0.63x6.92x5.21% 1.27B
13.52x0.3x5.25x3.92% 809M
Average -195.23x 3.24x 14.49x 2.77% 8.38B
Weighted average by Cap. -185.68x 3.32x 20.09x 1.24%

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. EXTR Stock
  4. Valuation Extreme Networks, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!