|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.80 USD | -2.74% |
|
+3.39% | -35.90% |
| 06-29 | TD Cowen Initiates Vertex at Buy With $14 Price Target | MT |
| 05-07 | Tranche Update on Vertex, Inc.'s Equity Buyback Plan announced on November 3, 2025. | CI |
Company Valuation: Vertex, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,361 | 2,177 | 4,137 | 8,320 | 3,186 | 2,047 | - | - |
| Change | - | -7.8% | 90.04% | 101.11% | -61.71% | -35.74% | - | - |
| Enterprise Value (EV) 1 | 2,288 | 2,123 | 4,106 | 8,350 | 3,209 | 2,030 | 1,861 | 1,666 |
| Change | - | -7.22% | 93.42% | 103.36% | -61.57% | -36.73% | -8.32% | -10.5% |
| P/E | -1,587x | -181x | -299x | -157x | 499x | 75.3x | 29.5x | 19.7x |
| PBR | 10.3x | 9.49x | 16x | 46.7x | 12.1x | 6.56x | 4.73x | 3.48x |
| PEG | - | -0x | -23.9x | -1x | -4x | 0x | 0x | 0.4x |
| Capitalization / Revenue | 5.55x | 4.43x | 7.23x | 12.5x | 4.26x | 2.47x | 2.23x | 1.99x |
| EV / Revenue | 5.38x | 4.32x | 7.17x | 12.5x | 4.29x | 2.45x | 2.02x | 1.62x |
| EV / EBITDA | 29.3x | 27x | 40.7x | 55x | 19.9x | 9.91x | 7.12x | 5.37x |
| EV / EBIT | 34.5x | 32.1x | 47.9x | 63.7x | 23.5x | 11.5x | 8.12x | 6.13x |
| EV / FCF | 48.8x | 619x | 673x | 107x | 67.4x | 19.8x | 10.6x | 8.19x |
| FCF Yield | 2.05% | 0.16% | 0.15% | 0.93% | 1.48% | 5.06% | 9.39% | 12.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.01 | -0.08 | -0.09 | -0.34 | 0.04 | 0.17 | 0.434 | 0.65 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 425.5 | 491.6 | 572.4 | 666.8 | 748.4 | 827.2 | 919.8 | 1,027 |
| EBITDA 1 | 77.98 | 78.67 | 100.8 | 151.9 | 161.5 | 204.8 | 261.3 | 310.1 |
| EBIT 1 | 66.3 | 66.23 | 85.65 | 131 | 136.7 | 176.7 | 229.4 | 271.6 |
| Net income 1 | -1.479 | -12.3 | -13.09 | -52.73 | 7.211 | 33.47 | 62.63 | 102.5 |
| Net Debt 1 | -72.98 | -54.08 | -31.16 | 30.01 | 23.47 | -16.88 | -185.8 | -381.2 |
| Reference price 2 | 15.87 | 14.51 | 26.94 | 53.35 | 19.97 | 12.80 | 12.80 | 12.80 |
| Nbr of stocks (in thousands) | 148,790 | 150,040 | 153,577 | 155,960 | 159,528 | 159,942 | - | - |
| Announcement Date | 3/9/22 | 3/8/23 | 2/29/24 | 2/27/25 | 2/11/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 75.29x | 2.45x | 9.91x | -.--% | 2.05B | |
| 22.71x | 8.71x | 14.46x | 0.94% | 2,925B | |
| 98.13x | 39.64x | 66.26x | -.--% | 317B | |
| 107.4x | 34.26x | 108.36x | 0.16% | 110B | |
| 73.39x | 14.76x | 32.18x | -.--% | 91.05B | |
| 467.28x | 20.1x | 80.81x | -.--% | 92.08B | |
| 142.44x | 8.38x | 21.37x | -.--% | 73.58B | |
| 34.62x | 1.81x | 14.19x | -.--% | 63.73B | |
| 120.14x | 5.04x | 24.92x | -.--% | 43.94B | |
| -34.72x | 4.57x | 21.88x | -.--% | 37B | |
| Average | 110.67x | 13.97x | 39.44x | 0.11% | 375.66B | |
| Weighted average by Cap. | 46.84x | 12.29x | 23.97x | 0.73% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VERX Stock
- Valuation Vertex, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
