Company Valuation: Razor Labs

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 151.8 21.7 64.19 225 230.1
Change - -85.71% 195.88% 250.47% 2.29%
Enterprise Value (EV) 1 103.4 0.4154 26.25 188 201.1
Change - -99.6% 6,219.67% 616.13% 6.98%
P/E -3.56x -0.79x -3.48x -14.5x -13.6x
PBR 2.17x 0.51x 2.51x 20.2x -76.9x
PEG -0x 0x 0.1x 0.9x -1.48x
Capitalization / Revenue 10.7x 4.22x 12.1x 13.1x 6.65x
EV / Revenue 7.28x 0.08x 4.96x 10.9x 5.81x
EV / EBITDA -2.42x -0.02x -1.52x -11.4x -14.8x
EV / EBIT -2.39x -0.02x -1.47x -11x -13.4x
EV / FCF -6.03x -0.03x 15x 45.7x -16.5x
FCF Yield -16.6% -3,311% 6.65% 2.19% -6.06%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -1.089 -0.7022 -0.47 -0.3939 -0.43
Distribution rate - - - - -
Net sales 1 14.2 5.143 5.288 17.22 34.62
EBITDA 1 -42.78 -26.74 -17.3 -16.51 -13.56
EBIT 1 -43.32 -27.38 -17.89 -17.05 -15.03
Net income 1 -41.57 -27.56 -18.33 -15.48 -16.89
Net Debt 1 -48.41 -21.28 -37.95 -37.01 -29.05
Reference price 2 3.871 0.553 1.635 5.717 5.847
Nbr of stocks (in thousands) 39,220 39,234 39,263 39,354 39,360
Announcement Date 3/29/22 3/20/23 3/11/24 3/10/25 3/16/26
1ILS in Million2ILS
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 70.03M
-94.16x116.87x-99.17x - 70.81B
-20.5x28.94x-18.39x-.--% 13.05B
-47x7.68x165.77x-.--% 7.86B
27.03x4.49x17.16x0.2% 5.34B
-488.85x5.55x82.76x-.--% 5.34B
-13.35x23.66x-12.46x-.--% 3.54B
300.45x1.2x177.81x - 2.15B
Average -48.05x 26.91x 44.78x 0.04% 13.52B
Weighted average by Cap. -84.85x 81.91x -47.07x 0.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. RZR Stock
  4. Valuation Razor Labs