Company Valuation: Network-1 Technologies, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 88.68 67.96 52.56 51.51 30.64 29.89
Change - -23.37% -22.66% -2% -40.52% -2.43%
Enterprise Value (EV) 1 43.81 8.338 4.298 6.071 -9.937 -6.975
Change - -80.97% -48.45% 41.24% -263.69% 29.81%
P/E -51.8x 4.86x -22x -35.6x -10.2x -11.9x
PBR 1.81x 1.12x 0.95x 1.01x 0.69x 0.76x
PEG - -0x 0x 0.9x -0x 0.8x
Capitalization / Revenue 20.1x 1.89x - 19.8x 306x 199x
EV / Revenue 9.95x 0.23x - 2.33x -99.4x -46.5x
EV / EBITDA -63.7x 0.28x -1.2x -4.96x 2.86x 2.2x
EV / EBIT -44.7x 0.28x -1.1x -4.07x 2.76x 2.11x
EV / FCF 55x 0.39x -0.86x -12.1x 5.68x 3.52x
FCF Yield 1.82% 254% -116% -8.23% 17.6% 28.4%
Dividend per Share 2 0.1 0.1 0.1 0.1 0.1 0.1
Rate of return 2.71% 3.55% 4.55% 4.59% 7.52% 7.63%
EPS 2 -0.0712 0.58 -0.1 -0.0612 -0.1305 -0.11
Distribution rate -141% 17.2% -100% -163% -76.6% -90.9%
Net sales 1 4.403 36.03 - 2.601 0.1 0.15
EBITDA 1 -0.688 30.23 -3.587 -1.225 -3.478 -3.165
EBIT 1 -0.98 29.93 -3.903 -1.491 -3.598 -3.306
Net income 1 -1.709 14.28 -2.326 -1.457 -3.034 -2.42
Net Debt 1 -44.87 -59.62 -48.27 -45.44 -40.58 -36.87
Reference price 2 3.690 2.820 2.200 2.180 1.330 1.310
Nbr of stocks (in thousands) 24,033 24,100 23,893 23,631 23,037 22,820
Announcement Date 3/31/21 3/30/22 3/30/23 3/8/24 2/28/25 3/13/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 37.27M
19.91x11.79x14.5x6.26% 612M
29.73x2.25x9.06x1.79% 377M
13.52x - - 1.55% 84.68M
Average 21.05x 7.02x 11.78x 3.2% 277.9M
Weighted average by Cap. 22.86x 8.16x 12.43x 4.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. NTIP Stock
  4. Valuation Network-1 Technologies, Inc.