Company Valuation: RADCOM Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 184 158.5 121.4 196.3 214.6 172.7 -
Change - -13.88% -23.41% 61.72% 9.32% -19.5% -
Enterprise Value (EV) 184 158.5 121.4 196.3 214.6 172.7 172.7
Change - -13.88% -23.41% 61.72% 9.32% -19.5% 0%
P/E -35.3x -68.4x 33.6x - - - -
PBR - - - - - - -
PEG - 1.2x -0x - - - -
Capitalization / Revenue 4.57x 3.44x 2.35x 3.22x 3x 2.95x 2.77x
EV / Revenue 0x 0x 0x 0x 0x 2.95x 2.77x
EV / EBITDA - - - - - - -
EV / EBIT -0x 0x 0x 0x 0x 69x 39x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.37 -0.16 0.24 - - - -
Distribution rate - - - - - - -
Net sales 1 40.28 46.05 51.6 61.01 71.49 58.58 62.42
EBITDA - - - - - - -
EBIT 1 -2.134 1.057 5.741 9.524 14.76 2.505 4.426
Net income -5.263 -2.257 3.713 - - - -
Net Debt - - - - - - -
Reference price 2 13.05 10.94 8.06 12.36 13.08 10.32 10.32
Nbr of stocks (in thousands) 14,100 14,486 15,060 15,882 16,406 16,738 -
Announcement Date 2/24/22 2/8/23 1/31/24 2/12/25 2/11/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.16x7.15x18.48x1.49% 438B
49.68x17.57x35.26x-.--% 238B
21.18x0.85x15.19x2.19% 185B
33.16x10.43x25.69x0.34% 164B
34.84x6.73x19.21x0.97% 79.51B
41.03x12.12x27.41x-.--% 77.74B
41.86x2.21x14.38x1.72% 57.23B
29.46x6.67x22.31x1.4% 56.86B
75.84x8.86x40.85x-.--% 56.03B
Average 40.13x 8.07x 24.31x 0.9% 150.31B
Weighted average by Cap. 37.28x 8.62x 23.32x 1.01%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA