Valuation OneSpan Inc. London S.E.

Stocks

Market Closed - London S.E. Other stock markets 09:33:36 2020-08-17 EDT			After hours 14:05:31
19.61 ^USD	-8.62%		15.28	-22.05%

06-29	OneSpan Inc.(NasdaqCM:OSPN) dropped from Russell Small Cap Comp Growth Benchmark	CI
06-29	OneSpan Inc.(NasdaqCM:OSPN) dropped from Russell 2500 Growth Benchmark	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	675.7	443.7	427.6	704.4	488.3	571.7	-
Change	-	-34.33%	-3.64%	64.73%	-30.68%	17.08%	-
Enterprise Value (EV) ¹	577.2	344.9	384.1	621	417.8	530.3	466.3
Change	-	-40.24%	11.35%	61.7%	-32.73%	26.93%	-12.07%
P/E	-22x	-31.1x	-14.5x	12.7x	6.83x	19x	13.4x
PBR	-	-	-	-	-	-	-
PEG	-	0.6x	-0x	-0x	0.2x	-0.3x	0.3x
Capitalization / Revenue	3.15x	2.03x	1.82x	2.9x	2.01x	2.32x	2.25x
EV / Revenue	2.69x	1.57x	1.63x	2.55x	1.72x	2.15x	1.84x
EV / EBITDA	-114x	53.9x	32x	8.57x	5.38x	8.09x	6.58x
EV / EBIT	-22.1x	-12.7x	-13.3x	13.9x	8.62x	10.7x	8.55x
EV / FCF	-117x	-32x	-16.5x	13.4x	8.27x	13x	10.3x
FCF Yield	-0.85%	-3.13%	-6.05%	7.48%	12.1%	7.67%	9.72%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.77	-0.36	-0.74	1.46	1.88	0.81	1.15
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	214.5	219	235.1	243.2	243.2	246.4	253.9
EBITDA ¹	-5.063	6.396	12	72.5	77.65	65.51	70.84
EBIT ¹	-26.13	-27.12	-28.87	44.8	48.45	49.67	54.51
Net income ¹	-30.58	-14.43	-29.8	57.08	72.9	31.05	36.75
Net Debt ¹	-98.49	-98.83	-43.53	-83.33	-70.5	-41.4	-105.4
Reference price ²	16.93	11.19	10.72	18.54	12.84	15.42	15.42
Nbr of stocks (in thousands)	39,910	39,655	39,887	37,991	38,027	37,073	-
Announcement Date	2/22/22	2/28/23	3/6/24	2/27/25	2/26/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PALO ALTO NETWORKS, INC.	251.62x	24.1x	73.54x	-.--%	279B
CROWDSTRIKE HOLDINGS, INC.	1236.66x	31.88x	107.07x	-.--%	195B
FORTINET, INC.	56.71x	14.23x	39.16x	-.--%	116B
RUBRIK, INC.	-62.93x	9.02x	236.74x	-.--%	15.6B
GEN DIGITAL INC.	15.13x	4.16x	8.27x	1.92%	15.73B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	16.78x	3.74x	9.07x	-.--%	13.57B
SAILPOINT, INC.	-44.13x	6.15x	31.34x	-.--%	8.38B
SANGFOR TECHNOLOGIES INC.	75.01x	4.62x	66.12x	0.22%	7.36B
VARONIS SYSTEMS, INC.	-40.2x	6.5x	216.57x	-.--%	5.3B
Average	167.18x	11.60x	87.54x	0.24%	72.81B
Weighted average by Cap.	483.60x	22.82x	78.94x	0.05%