Company Valuation: Jacktel

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 84.16 162.9 - -
Change - 93.53% - -
Enterprise Value (EV) 1 84.16 211.4 206.7 212.4
Change - 151.14% -2.2% 2.75%
P/E - 11x 8.07x 1,576x
PBR - 1.85x 2.11x 2.84x
PEG - - 0.2x -15.8x
Capitalization / Revenue 1.2x 2.38x 2.48x 4x
EV / Revenue 1.2x 3.08x 3.15x 5.22x
EV / EBITDA - 5.32x 5x 11.5x
EV / EBIT - 9.89x 8.06x 45.8x
EV / FCF - 5.87x 5.91x 6.85x
FCF Yield - 17% 16.9% 14.6%
Dividend per Share 2 - 0.1043 0.12 0.0774
Rate of return - 16.5% 19% 12.3%
EPS 2 - 0.0571 0.0782 0.0004
Distribution rate - 183% 154% 19,358%
Net sales 1 70.01 68.57 65.7 40.68
EBITDA 1 - 39.7 41.38 18.52
EBIT 1 - 21.37 25.65 4.64
Net income 1 32.38 14.74 20.18 0.1033
Net Debt 1 - 48.49 43.84 49.53
Reference price 2 0.4291 0.6306 0.6306 0.6306
Nbr of stocks (in thousands) 196,115 258,300 - -
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.($)
- 3.08x5.32x - 163M
20.03x2.16x9.89x2.41% 72.34B
19.19x2.33x13.16x1.65% 55.59B
14.79x2.02x8.81x5.03% 28.11B
22.34x2.44x12.04x0.29% 26.99B
13.25x1.41x7.7x2.14% 26.54B
32x5.35x20.88x0.89% 16.77B
13.17x1.21x5.17x3.74% 9.82B
26.83x0.51x4.39x3.83% 9.44B
21.09x0.79x6.88x2.06% 6.7B
Average 20.30x 2.13x 9.42x 2.45% 25.25B
Weighted average by Cap. 19.61x 2.21x 10.75x 2.27%

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