Company Valuation: Extreme Networks, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,167 3,360 1,748 2,390 4,233 3,004 - -
Change - 187.94% -47.99% 36.76% 77.1% -29.04% - -
Enterprise Value (EV) 1 1,167 3,351 1,831 2,337 4,233 2,899 2,768 2,620
Change - 187.09% -45.36% 27.63% 81.17% -31.52% -4.51% -5.36%
P/E 27x 44.9x -20.7x -299x 104x 45.4x 35.7x 51.1x
PBR - - 70.6x 36.1x - 13.6x 8.33x 5.92x
PEG - 0.6x 0x 3.3x -0x 0.7x 1.3x -1.7x
Capitalization / Revenue 1.05x 2.56x 1.56x 2.1x 3.3x 2.15x 1.97x 1.77x
EV / Revenue 1.05x 2.55x 1.64x 2.05x 3.3x 2.08x 1.82x 1.54x
EV / EBITDA 7.46x 15.3x 19.7x 13.3x 20.2x 11.3x 9.44x 8.09x
EV / EBIT 8.57x 16.8x 26.6x 14.5x 22.2x 12.3x 10.1x 8.8x
EV / FCF 10.4x 14.2x 48.9x 18.4x - 17.8x 14x 11.6x
FCF Yield 9.66% 7.03% 2.04% 5.45% - 5.62% 7.15% 8.66%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.33 0.58 -0.65 -0.06 0.31 0.5069 0.6454 0.4506
Distribution rate - - - - - - - -
Net sales 1 1,112 1,312 1,117 1,140 1,284 1,395 1,523 1,698
EBITDA 1 156.4 218.8 93.07 176.2 209.7 256.9 293.4 324
EBIT 1 136.2 198.9 68.93 161.5 190.4 236 274.9 297.8
Net income 1 - - - -7.467 42.12 45.96 53.59 60.23
Net Debt 1 - -9.826 82.9 -53.75 - -104.9 -235.5 -384
Reference price 2 8.92 26.05 13.45 17.95 32.37 23.02 23.02 23.02
Nbr of stocks (in thousands) 130,836 128,997 129,948 133,168 130,778 130,491 - -
Announcement Date 7/27/22 8/2/23 8/7/24 8/6/25 8/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
45.41x2.08x11.28x-.--% 3B
23.77x2.47x16.21x1.4% 35.72B
-1302x - - - 6.62B
25.71x - - - 3.73B
11.74x0.67x8.59x5.74% 1.11B
18.95x7.17x16.4x4.47% 1.03B
12.09x0.31x7.29x4.25% 730M
Average -166.33x 2.54x 11.95x 3.17% 7.42B
Weighted average by Cap. -144.31x 2.47x 15.49x 1.54%

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.