Company Valuation: Stratasys Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,603 792.1 987.7 634.6 741.6 762 -
Change - -50.6% 24.7% -35.75% 16.86% 2.75% -
Enterprise Value (EV) 1,101 464.2 825.1 634.6 741.6 762 762
Change - -57.84% 77.74% -23.09% 16.86% 2.75% 0%
P/E -25x -27x -7.98x -5.23x -6.78x -9.94x -11.5x
PBR 1.68x 0.83x 1.12x - - - -
PEG - 0.5x -0x 1.04x 0.3x 0.3x 0.8x
Capitalization / Revenue 2.64x 1.22x 1.57x 1.11x 1.35x 1.35x 1.3x
EV / Revenue 0x 0x 0x 0x 0x 1.35x 1.3x
EV / EBITDA 0x 0x 0x 0x 0x 30.1x 24.2x
EV / EBIT -0x 0x 0x 0x 0x 172x 59.7x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.98 -0.44 -1.79 -1.7 -1.28 -0.875 -0.755
Distribution rate - - - - - - -
Net sales 1 607.2 651.5 627.6 572.5 551.1 565.2 586.7
EBITDA 1 22.6 36.1 35 25.96 28.52 25.3 31.53
EBIT 1 -1.683 13.53 12.63 4.933 8.331 4.435 12.77
Net income 1 -61.98 -28.97 -123.1 -120.3 -104.3 -82.57 -75.73
Net Debt -502.2 -327.8 -162.6 - - - -
Reference price 2 24.490 11.860 14.280 8.890 8.680 8.700 8.700
Nbr of stocks (in thousands) 65,467 66,784 69,165 71,385 85,436 87,587 -
Announcement Date 2/23/22 3/2/23 3/7/24 3/5/25 3/5/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-9.94x - - - 762M
34.12x6.35x19.36x0.66% 214B
61.15x7.63x26.14x0.71% 141B
34.41x12.23x22.34x0.8% 123B
13.47x0.31x6.78x3.73% 111B
41.96x6.89x22.53x0.83% 97.72B
75.33x8.08x37.26x0.19% 86.45B
25.33x9.09x18.46x0.5% 80.89B
45.53x6.37x24x0.01% 66B
20.27x3.41x13.04x1.32% 63.8B
Average 34.16x 6.70x 21.10x 0.97% 98.54B
Weighted average by Cap. 39.22x 6.83x 21.01x 0.99%

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. SSYS Stock
  4. Valuation Stratasys Ltd.