Company Valuation: Rackspace Technology, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,829 622.8 432.8 502.9 236.5 966 - -
Change - -77.99% -30.5% 16.2% -52.97% 308.44% - -
Enterprise Value (EV) 1 5,890 622.8 3,165 3,507 3,276 3,902 3,797 3,643
Change - -89.43% 408.21% 10.81% -6.6% 19.11% -2.69% -4.04%
P/E -12.8x -0.77x -0.51x -0.58x -1.02x -5.32x -7.49x -21.4x
PBR 2.14x - -2.81x -0.5x -0.24x -0.68x -0.66x -0.67x
PEG - -0x -0.24x 0.45x 0x 0.2x 0.3x 0.3x
Capitalization / Revenue 0.94x 0.2x 0.15x 0.18x 0.09x 0.39x 0.37x 0.33x
EV / Revenue 1.96x 0.2x 1.07x 1.28x 1.22x 1.56x 1.45x 1.25x
EV / EBITDA 8.12x 1.07x 8.14x 14.3x 11.9x 13.4x 9.26x 7.49x
EV / EBIT 12.2x 1.71x 17.3x 33.2x 26x 30.9x 16.7x 13x
EV / FCF 22.4x - 11.4x -49.3x 36.2x 96.3x 30.5x 18.9x
FCF Yield 4.45% - 8.78% -2.03% 2.77% 1.04% 3.28% 5.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.05 -3.81 -3.89 -3.84 -0.95 -0.7126 -0.5058 -0.1772
Distribution rate - - - - - - - -
Net sales 1 3,010 3,122 2,957 2,737 2,686 2,503 2,623 2,926
EBITDA 1 725.8 584.5 388.8 244.8 275.7 290.5 410 486.2
EBIT 1 484.1 363.8 183.4 105.6 126.1 126.1 227.6 281.2
Net income 1 -218.3 -804.8 -837.8 -862.6 -225.8 -181.2 -135.2 -58.76
Net Debt 1 3,061 - 2,732 3,004 3,039 2,936 2,831 2,678
Reference price 2 13.470 2.950 2.000 2.210 0.971 3.790 3.790 3.790
Nbr of stocks (in thousands) 210,032 211,110 216,407 227,569 243,592 254,873 - -
Announcement Date 2/22/22 2/22/23 3/12/24 2/20/25 2/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-5.32x1.56x13.43x-.--% 966M
21.67x3.57x12.47x3.07% 208B
-128.76x17.94x99.74x-.--% 116B
12.96x1.45x7.6x3.7% 107B
13.41x2.44x9.19x6.13% 78.05B
19.27x5.12x12.58x2.93% 57.19B
22.29x1.84x11.66x1.35% 43.84B
13.15x1.89x8.03x5.93% 42.32B
20.67x1.58x9.92x0.9% 40.26B
17.06x2.2x10.23x5.07% 35.31B
Average 0.64x 3.96x 19.49x 2.91% 72.83B
Weighted average by Cap. -5.34x 5.16x 24.72x 3.03%

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

  1. Stock Market
  2. Stocks
  3. RXT Stock
  4. Valuation Rackspace Technology, Inc.