Company Valuation: RADCOM Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 184 158.5 121.4 196.3 214.6 225 -
Change - -13.88% -23.41% 61.72% 9.32% 4.84% -
Enterprise Value (EV) 184 158.5 121.4 196.3 214.6 225 225
Change - -13.88% -23.41% 61.72% 9.32% 4.84% 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 2.88x 2.62x
EV / Revenue 0x 0x 0x 0x 0x 2.88x 2.62x
EV / EBITDA - - - - - - -
EV / EBIT -0x 0x 0x 0x 0x 13.6x 12.1x
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 78.14 85.79
EBITDA - - - - - - -
EBIT 1 -2.134 1.057 5.741 9.524 14.76 16.58 18.54
Net income -5.263 -2.257 3.713 - - - -
Net Debt - - - - - - -
Reference price 2 13.05 10.94 8.06 12.36 13.08 13.44 13.44
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
34.5x7.23x18.66x1.48% 442B
51.76x17.61x36.76x-.--% 220B
19.88x0.82x14.42x2.26% 179B
40.17x12.27x30.52x0.26% 187B
30.63x5.85x17.12x1.17% 67.44B
169.57x21.83x63.99x-.--% 65.16B
36.87x2.37x15.39x1.61% 60.08B
78.53x9.15x42.23x-.--% 57.86B
25.26x5.39x18.64x1.74% 45.64B
Average 54.13x 9.17x 28.64x 0.95% 147.12B
Weighted average by Cap. 44.36x 9.25x 25.80x 1.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA