Company Valuation: Jacktel

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 84.16 122.5 - -
Change - 45.55% - -
Enterprise Value (EV) 1 84.16 166.3 156.6 145.4
Change - 97.6% -5.86% -7.14%
P/E - 10.8x 7.63x 9.01x
PBR - 1.7x 1.81x 1.88x
PEG - - 0.2x -0.6x
Capitalization / Revenue 1.2x 1.9x 1.86x 2.07x
EV / Revenue 1.2x 2.58x 2.38x 2.46x
EV / EBITDA - 4.3x 3.78x 4.09x
EV / EBIT - 8.07x 6.11x 6.72x
EV / FCF - 4.62x 4.47x 4.69x
FCF Yield - 21.6% 22.4% 21.3%
Dividend per Share 2 - 0.0943 0.0999 0.0774
Rate of return - 16% 16.9% 13.1%
EPS 2 - 0.0545 0.0773 0.0655
Distribution rate - 173% 129% 118%
Net sales 1 70.01 64.44 65.7 59.22
EBITDA 1 - 38.65 41.38 35.55
EBIT 1 - 20.61 25.61 21.64
Net income 1 32.38 14.07 19.97 16.93
Net Debt 1 - 43.81 34.07 22.9
Reference price 2 0.4291 0.5902 0.5902 0.5902
Nbr of stocks (in thousands) 196,115 207,531 - -
Announcement Date 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.07x2.19x10.01x2.37% 73.6B
19.79x2.5x13.88x1.53% 60.05B
23.52x2.55x12.59x0.28% 28.1B
13.4x1.42x7.74x2.12% 26.87B
25.28x0.49x4.27x3.95% 9.35B
22.6x0.81x7.36x1.99% 6.93B
15.82x1.4x6.58x1.25% 6.29B
19.28x5.51x9.56x2.57% 6.27B
7.62x1.45x5.72x3.44% 6.27B
Average 18.60x 2.04x 8.63x 2.17% 24.86B
Weighted average by Cap. 19.43x 2.16x 10.55x 1.91%

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