Valuation Symantec Corporation CINNOBER BOAT

Stocks

Delayed CINNOBER BOAT Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

07-24	Verizon Signs Deal for Google to Use Verizon Dark Fiber Worth Over $1 Billion	MT
07-24	Verizon CEO to Stay For At Least Another Year	DJ

Data adjusted to current consolidation scope

Fiscal Period: April	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	15,686	10,967	14,050	16,024	11,441	15,567	-	-
Change	-	-30.08%	28.11%	14.05%	-28.6%	36.06%	-	-
Enterprise Value (EV) ¹	17,531	19,979	21,808	23,277	19,226	22,212	20,940	19,817
Change	-	13.96%	9.15%	6.73%	-17.4%	15.53%	-5.73%	-5.36%
P/E	19.1x	7.94x	23x	25.2x	12x	15x	12.8x	11.6x
PBR	-169x	4.98x	6.33x	7.06x	4.43x	4.29x	3.21x	2.45x
PEG	-	0.1x	-0.4x	3.46x	0.2x	1.52x	0.8x	1.1x
Capitalization / Revenue	5.61x	3.29x	3.69x	4.07x	2.29x	2.9x	2.73x	2.64x
EV / Revenue	6.27x	5.99x	5.72x	5.92x	3.85x	4.13x	3.67x	3.36x
EV / EBITDA	10.8x	9.23x	9.72x	10.1x	7.51x	8.21x	7.17x	6.35x
EV / EBIT	11.8x	10.9x	9.82x	10.1x	7.56x	8.26x	7.24x	6.35x
EV / FCF	18.1x	26.6x	10.7x	19.3x	12.6x	13.6x	12.2x	-
FCF Yield	5.52%	3.76%	9.37%	5.18%	7.92%	7.35%	8.18%	-
Dividend per Share ²	0.5	0.5	0.5	0.5	0.5	0.5019	0.5019	0.5029
Rate of return	1.86%	2.91%	2.27%	1.92%	2.65%	1.94%	1.94%	1.95%
EPS ²	1.41	2.16	0.96	1.03	1.57	1.725	2.012	2.22
Distribution rate	35.5%	23.1%	52.1%	48.5%	31.8%	29.1%	24.9%	22.6%
Net sales ¹	2,796	3,338	3,812	3,935	5,000	5,376	5,703	5,899
EBITDA ¹	1,620	2,164	2,244	2,316	2,559	2,704	2,922	3,122
EBIT ¹	1,480	1,835	2,221	2,298	2,543	2,690	2,891	3,122
Net income ¹	836	1,349	616	643	973	1,026	1,181	1,314
Net Debt ¹	1,845	9,012	7,758	7,253	7,785	6,645	5,373	4,251
Reference price ²	26.94	17.16	22.06	26.00	18.89	25.84	25.84	25.84
Nbr of stocks (in thousands)	582,275	639,129	636,910	616,301	605,664	602,434	-	-
Announcement Date	5/5/22	5/11/23	5/9/24	5/6/25	5/7/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PALO ALTO NETWORKS, INC.	238.12x	22.79x	69.55x	-.--%	264B
CROWDSTRIKE HOLDINGS, INC.	1185.74x	30.54x	102.54x	-.--%	187B
FORTINET, INC.	54.65x	13.7x	37.68x	-.--%	112B
RUBRIK, INC.	-60.81x	8.7x	228.34x	-.--%	15.07B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	16.79x	3.65x	8.87x	-.--%	13.33B
SAILPOINT, INC.	-44.67x	6.23x	31.75x	-.--%	8.48B
SANGFOR TECHNOLOGIES INC.	64.36x	3.87x	55.34x	0.26%	6.32B
VARONIS SYSTEMS, INC.	-39.82x	6.43x	214.28x	-.--%	5.25B
BLACKBERRY LIMITED	74.34x	7.84x	35.43x	-	5.01B
Average	165.41x	11.53x	87.09x	0.03%	68.4B
Weighted average by Cap.	470.63x	22.05x	76.64x	0%