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 2,897 - -
Change - 187.94% -47.99% 36.76% 77.1% -31.57% - -
Enterprise Value (EV) 1 1,167 3,351 1,831 2,337 4,185 2,792 2,661 2,513
Change - 187.09% -45.36% 27.63% 79.12% -33.29% -4.68% -5.58%
P/E 27x 44.9x -20.7x -299x 104x 43.8x 34.4x 49.3x
PBR - - 70.6x 36.1x 47.9x 13.1x 8.03x 5.71x
PEG - 0.6x 0x 3.3x -0x 0.7x 1.3x -1.6x
Capitalization / Revenue 1.05x 2.56x 1.56x 2.1x 3.3x 2.08x 1.9x 1.71x
EV / Revenue 1.05x 2.55x 1.64x 2.05x 3.26x 2x 1.75x 1.48x
EV / EBITDA 7.46x 15.3x 19.7x 13.3x 20x 10.9x 9.07x 7.76x
EV / EBIT 8.57x 16.8x 26.6x 14.5x 22x 11.8x 9.68x 8.44x
EV / FCF 10.4x 14.2x 48.9x 18.4x 43.9x 17.1x 13.4x 11.1x
FCF Yield 9.66% 7.03% 2.04% 5.45% 2.28% 5.84% 7.44% 9.03%
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 -48.04 -104.9 -235.5 -384
Reference price 2 8.92 26.05 13.45 17.95 32.37 22.20 22.20 22.20
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.($)
43.79x2x10.87x-.--% 2.9B
22.76x2.44x15.67x1.8% 33.31B
-1218x - - - 6.21B
26.81x - - - 3.9B
11.12x0.63x8.15x6.06% 1.06B
18.49x7x16.02x4.58% 1.01B
11.17x0.29x6.76x4.6% 679M
Average -154.84x 2.47x 11.50x 3.41% 7.01B
Weighted average by Cap. -133.13x 2.44x 14.96x 1.9%

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% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!