Company Valuation: RadNet, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,609 1,080 2,361 5,170 5,514 5,328 - -
Change - -32.87% 118.56% 119% 6.66% -3.38% - -
Enterprise Value (EV) 1,609 1,080 2,361 5,446 5,837 5,328 5,328 5,328
Change - -32.87% 118.56% 130.71% 7.17% -8.72% 0% 0%
P/E 65.5x 111x 695x 1,746x -285x 967x 89.1x 57.9x
PBR 7.04x 3.26x - 4.56x - - - -
PEG - -1.8x -9.8x -87.3x 0x -8x 0x 1.1x
Capitalization / Revenue 1.22x 0.76x 1.46x 2.83x 2.7x 2.12x 1.93x 1.77x
EV / Revenue 0x 0x 0x 0x 0x 2.12x 1.93x 1.77x
EV / EBITDA 0x 0x 0x 0x 0x 14.6x 12.7x 11.3x
EV / EBIT 0x 0x 0x 0x 0x 42.8x 27.2x 23.7x
EV / FCF 0x 0x 0x 0x 0x 42.3x 34.9x -
FCF Yield 0.72% 2.5% 1.87% 0.87% 1.55% 2.36% 2.87% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.46 0.17 0.05 0.04 -0.25 0.07 0.76 1.17
Distribution rate - - - - - - - -
Net sales 1 1,315 1,430 1,617 1,830 2,040 2,507 2,759 3,017
EBITDA 1 218.9 192.5 232.3 279.5 300.2 364.8 421.1 473.2
EBIT 1 82.55 46.36 98.7 104.6 61.99 124.4 196 225.2
Net income 1 24.73 10.65 3.044 2.793 -18.65 5.75 60.32 92.9
Net Debt - - - 276.2 322.7 - - -
Reference price 2 30.11 18.83 34.77 69.84 71.35 67.70 67.70 67.70
Nbr of stocks (in thousands) 53,437 57,361 67,895 74,027 77,282 78,697 - -
Announcement Date 3/1/22 3/1/23 2/29/24 2/27/25 3/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.47x0.39x8.09x3.1% 110B
14.42x1.81x9.05x0.73% 92.39B
-296.28x20.11x-348x-.--% 59.58B
13.66x1.5x9.02x2.61% 28.62B
22.94x2.56x12.99x1.42% 25.72B
22.11x2.04x11.71x0.95% 24.99B
31.17x5.62x23.35x2.24% 21.11B
7.76x1.41x6.4x-.--% 20.58B
30.61x2.86x12.89x1.47% 16.95B
Average -15.68x 4.26x -28.28x 1.39% 44.39B
Weighted average by Cap. -30.24x 4.41x -43.25x 1.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA