Company Valuation: SuperCom

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 15.03 6.464 3.571 9.502 42.39 57.34 -
Change - -56.99% -44.76% 166.13% 346.05% 35.29% -
Enterprise Value (EV) 15.03 6.464 3.571 9.502 42.39 57.34 57.34
Change - -56.99% -44.76% 166.13% 346.05% 35.29% 0%
P/E - -0.89x -0.64x 12.7x 11x 17.1x 12.6x
PBR - - - - - - -
PEG - - 0x -0x 0x -0.7x 0.4x
Capitalization / Revenue 1.23x 0.37x 0.13x 0.34x 1.52x 1.88x 1.69x
EV / Revenue 0x 0x 0x 0x 0x 1.88x 1.69x
EV / EBITDA - 0x - 0x 0x 5.44x 5.38x
EV / EBIT -0x -0x -0x -0x -0x 16.6x 10.6x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - -40 -12 0.38 0.82 0.625 0.845
Distribution rate - - - - - - -
Net sales 1 12.27 17.65 26.57 27.64 27.9 30.51 33.98
EBITDA 1 - 0.197 - 6.322 9.441 10.54 10.65
EBIT 1 -6.737 -6.005 -3.359 -0.777 -0.322 3.459 5.385
Net income 1 - -7.457 -4.022 0.661 3.748 3.308 4.585
Net Debt - - - - - - -
Reference price 2 111.00 35.60 7.72 4.82 9.05 10.68 10.68
Nbr of stocks (in thousands) 135 182 462 1,971 4,684 5,369 -
Announcement Date 3/31/22 4/20/23 4/22/24 4/28/25 4/28/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.13x8.87x14.73x0.92% 2,980B
99.66x40.28x67.33x-.--% 322B
115.4x36.83x116.48x0.15% 119B
81.04x16.29x35.4x-.--% 101B
473.84x20.4x82.01x-.--% 93.38B
154.58x9.02x23.03x-.--% 79.85B
35.35x1.86x14.54x-.--% 65.06B
121.61x5.1x25.23x-.--% 44.48B
-36.29x4.79x22.95x-.--% 38.67B
Average 118.70x 15.94x 44.63x 0.12% 426.94B
Weighted average by Cap. 48.34x 12.64x 24.83x 0.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA