Company Valuation: Perion Network Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,042 1,130 1,452 407.6 391.8 343.4 - -
Change - 8.43% 28.51% -71.93% -3.89% -12.36% - -
Enterprise Value (EV) 1,042 1,130 979.4 407.6 391.8 343.4 343.4 343.4
Change - 8.43% -13.32% -58.38% -3.89% -12.36% 0% 0%
P/E 23.6x 12.3x 13.2x 33.9x -50.4x 432x 16x 9.39x
PBR - - - - - - - -
PEG - 0x 1x -0.4x 0x -4x 0x 0.1x
Capitalization / Revenue 2.18x 1.76x 1.95x 0.82x 0.89x 0.74x 0.67x 0.59x
EV / Revenue 0x 0x 0x 0x 0x 0.74x 0.67x 0.59x
EV / EBITDA 0x 0x 0x 0x 0x 6.69x 5.63x 4.66x
EV / EBIT 0x 0x 0x -0x -0x -76.5x 20.8x 13x
EV / FCF 0x 0x 0x 0x 0x 6.27x 5.61x -
FCF Yield 6.77% 10.7% 10.7% 2.68% 9.74% 15.9% 17.8% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.02 2.06 2.34 0.25 -0.19 0.02 0.54 0.92
Distribution rate - - - - - - - -
Net sales 1 478.5 640.3 743.2 498.3 439.9 465.2 513.3 579.9
EBITDA 1 69.61 132.4 169.1 50.85 45.21 51.33 61.02 73.68
EBIT 1 45.9 109.2 116.7 -3.038 -14.9 -4.491 16.54 26.5
Net income 1 38.71 99.22 117.4 12.61 -7.933 0.704 17.79 25.1
Net Debt - - -472.7 - - - - -
Reference price 2 24.050 25.300 30.870 8.470 9.580 8.640 8.640 8.640
Nbr of stocks (in thousands) 43,331 44,663 47,039 48,127 40,897 39,330 - -
Announcement Date 2/9/22 2/8/23 2/7/24 2/19/25 2/18/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
436.5x - - - 343M
20.98x13.41x15.98x-.--% 110B
13.06x3.54x7.41x-.--% 94.7B
32.86x4.1x12.21x-.--% 45.36B
25.9x5.3x12.82x-.--% 45.9B
14.48x5.32x13.58x0.99% 35.99B
15.72x6.07x12.4x-.--% 15.19B
22.93x2.32x13.36x-.--% 12.93B
25.11x - - 3.87% 10B
19.21x4.03x8.7x-.--% 7.37B
Average 62.68x 5.51x 12.06x 0.54% 37.78B
Weighted average by Cap. 20.71x 7.03x 12.29x 0.2%

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. PERI Stock
  4. Valuation Perion Network Ltd.