Company Valuation: Radware Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,915 885.6 701.4 946.1 1,046 1,143 - -
Change - -53.76% -20.8% 34.89% 10.59% 9.23% - -
Enterprise Value (EV) 1,627 453.6 337.7 640.8 1,046 1,143 1,143 1,143
Change - -72.13% -25.56% 89.77% 63.27% 9.23% 0% 0%
P/E 260x - -33.4x 161x - - - -
PBR 5.35x - 2.21x 2.65x - - - -
PEG - - - -1x - - - -
Capitalization / Revenue 6.69x 3.02x 2.68x 3.44x 3.47x 3.44x 3.19x 2.95x
EV / Revenue 0x 0x 0x 0x 0x 3.44x 3.19x 2.95x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 25.9x 22.3x -
EV / FCF 0x 0x -0x 0x 0x 26.1x 21.4x 20.1x
FCF Yield 3.45% 3.86% -1.27% 7.01% 3.97% 3.83% 4.66% 4.99%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.16 - -0.5 0.14 - - - -
Distribution rate - - - - - - - -
Net sales 1 286.5 293.4 261.3 274.9 301.8 332.3 358.6 388
EBITDA 47.21 37.67 17.56 34.68 - - - -
EBIT 1 38.87 29.68 9.289 26.81 39.65 44.14 51.28 -
Net income 7.811 - -21.59 6.038 - - - -
Net Debt -287.9 -432 -363.7 -305.3 - - - -
Reference price 2 41.64 19.75 16.68 22.53 24.09 27.16 27.16 27.16
Nbr of stocks (in thousands) 45,999 44,841 42,051 41,995 43,434 42,082 - -
Announcement Date 2/9/22 2/8/23 2/7/24 2/12/25 2/10/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.19B
27.36x10.1x16.5x0.71% 4,006B
129.26x57.21x93.17x-.--% 482B
20.24x5.8x10.1x1.48% 408B
234.93x20.94x61.3x-.--% 303B
2445.7x40.91x133.83x-.--% 251B
28.39x5.72x18.01x1.33% 260B
94.23x9.35x25.03x-.--% 154B
58.97x15.86x41.77x-.--% 133B
479.45x20.38x80.54x-.--% 95.6B
Average 390.95x 20.70x 53.36x 0.39% 609.3B
Weighted average by Cap. 154.41x 15.43x 31.04x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Radware Ltd.

Historical PBR trend

Valuation ratios - PBR - Radware Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Radware Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Radware Ltd.

  1. Stock Market
  2. Stocks
  3. RDWR Stock
  4. Valuation Radware Ltd.