|
End-of-day quote
Liquidnet
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 09-04 | Verimatrix, Kaltura Enter Content Security Partnership | MT |
| 09-03 | Kaltura Inc. And Verimatrix SA Partner To Strengthen Security For OTT And Cloud TV Services | CI |
Company Valuation: INSIDE Secure
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 128.3 | 70.81 | 43.2 | 24.99 | 20.91 | 31.42 | - | - |
| Change | - | -44.79% | -39% | -42.15% | -16.32% | 50.25% | - | - |
| Enterprise Value (EV) 1 | 139.8 | 84.31 | 61.1 | 46.29 | 45.81 | 52.12 | 50.42 | 47.87 |
| Change | - | -39.69% | -27.54% | -24.23% | -1.03% | 13.77% | -3.26% | -5.06% |
| P/E | 37.5x | -3.95x | -3.03x | -2.44x | -0.27x | -6.07x | -8x | -10.3x |
| PBR | 0.85x | - | 0.36x | - | 0.6x | 1.14x | 1.22x | 1.31x |
| PEG | - | 0x | 0.1x | 0.1x | -0x | 0.1x | 0.3x | 0.5x |
| Capitalization / Revenue | 1.45x | 1.16x | 0.7x | 0.44x | 0.45x | 0.73x | 0.71x | 0.68x |
| EV / Revenue | 1.58x | 1.38x | 0.99x | 0.81x | 0.99x | 1.21x | 1.13x | 1.03x |
| EV / EBITDA | 7.35x | 76.6x | 47x | 16.5x | -229x | 17.1x | 12.6x | 9.12x |
| EV / EBIT | 9.37x | -24.1x | -14.9x | -16x | -8.04x | -32.6x | -77.6x | 79.8x |
| EV / FCF | 6.71x | 31.2x | -55.5x | -27.2x | -19.1x | -74.5x | -84x | 59.8x |
| FCF Yield | 14.9% | 3.2% | -1.8% | -3.67% | -5.24% | -1.34% | -1.19% | 1.67% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.04 | -0.21 | -0.1672 | -0.12 | -0.9 | -0.0593 | -0.045 | -0.035 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 88.46 | 61 | 61.6 | 57.2 | 46.5 | 43.1 | 44.55 | 46.35 |
| EBITDA 1 | 19.02 | 1.1 | 1.3 | 2.8 | -0.2 | 3.05 | 4 | 5.25 |
| EBIT 1 | 14.91 | -3.5 | -4.1 | -2.9 | -5.7 | -1.6 | -0.65 | 0.6 |
| Net income 1 | 3.678 | -17.6 | -14.3 | -10.3 | -78.6 | -5.25 | -4.05 | -2.75 |
| Net Debt 1 | 11.54 | 13.5 | 17.9 | 21.3 | 24.9 | 20.7 | 19 | 16.45 |
| Reference price 2 | 1.5012 | 0.8293 | 0.5062 | 0.2930 | 0.2395 | 0.3601 | 0.3601 | 0.3601 |
| Nbr of stocks (in thousands) | 85,445 | 85,387 | 85,329 | 85,297 | 87,314 | 87,265 | - | - |
| Announcement Date | 3/9/22 | 3/9/23 | 3/14/24 | 3/13/25 | 3/12/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.07x | 9.26x | 15.15x | 0.8% | 3,667B | |
| 116.4x | 50.67x | 82.24x | -.--% | 427B | |
| 410.75x | 17.46x | 69.02x | -.--% | 82.56B | |
| 58.87x | 12.44x | 26.23x | -.--% | 77.91B | |
| 96.92x | 8.29x | 21x | -.--% | 73.77B | |
| 34.34x | 1.66x | 13.29x | -.--% | 62.34B | |
| 194.07x | 6.2x | 23.94x | -.--% | 48.62B | |
| 111.51x | 4.4x | 21.39x | -.--% | 38.42B | |
| 28.38x | 5.87x | 28.18x | -.--% | 37.45B | |
| Average | 119.59x | 12.92x | 33.38x | 0.09% | 501.61B | |
| Weighted average by Cap. | 45.23x | 13.16x | 22.99x | 0.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- VMX Stock
- Stock
- Valuation INSIDE Secure
Select your edition
All financial news and data tailored to specific country editions
