Valuation Vertex, Inc. BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:38 2026-07-22 EDT			5-day change	1st Jan Change
9.758 ^EUR	-8.16%		-3.63%	-38.23%

07-21	Vertex Facing Uncertain Growth Path Amid AI Fears, Morgan Stanley Says	MT
07-21	Morgan Stanley Downgrades Vertex to Equalweight From Overweight Adjusts PT to $15 From $19	MT

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	1,964	-	-
Change	-	-7.8%	90.04%	101.11%	-61.71%	-38.35%	-	-
Enterprise Value (EV) ¹	2,288	2,123	4,106	8,350	3,209	1,947	1,778	1,583
Change	-	-7.22%	93.42%	103.36%	-61.57%	-39.32%	-8.68%	-10.99%
P/E	-1,587x	-181x	-299x	-157x	499x	72.2x	28.3x	18.9x
PBR	10.3x	9.49x	16x	46.7x	12.1x	6.3x	4.54x	3.34x
PEG	-	-0x	-23.9x	-1x	-4x	0x	0x	0.4x
Capitalization / Revenue	5.55x	4.43x	7.23x	12.5x	4.26x	2.37x	2.14x	1.91x
EV / Revenue	5.38x	4.32x	7.17x	12.5x	4.29x	2.35x	1.93x	1.54x
EV / EBITDA	29.3x	27x	40.7x	55x	19.9x	9.51x	6.8x	5.1x
EV / EBIT	34.5x	32.1x	47.9x	63.7x	23.5x	11x	7.75x	5.83x
EV / FCF	48.8x	619x	673x	107x	67.4x	19x	10.2x	7.82x
FCF Yield	2.05%	0.16%	0.15%	0.93%	1.48%	5.27%	9.83%	12.8%
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	12.28	12.28	12.28
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MICROSOFT CORPORATION	22.92x	8.8x	14.56x	0.92%	2,955B
PALANTIR TECHNOLOGIES INC.	98.34x	39.72x	66.41x	-.--%	318B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	121.79x	38.88x	122.97x	0.14%	125B
CADENCE DESIGN SYSTEMS, INC.	76.62x	15.4x	33.57x	-.--%	95.06B
DATADOG, INC.	460.23x	19.78x	79.53x	-.--%	90.7B
SYNOPSYS, INC.	144.21x	8.47x	21.62x	-.--%	74.5B
SEA LIMITED	35.36x	1.86x	14.55x	-.--%	65.08B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	119.76x	5.02x	24.84x	-.--%	43.8B
ROBLOX CORPORATION	-35.27x	4.65x	22.26x	-.--%	37.59B
Average	116.00x	15.84x	44.48x	0.12%	422.74B
Weighted average by Cap.	47.38x	12.59x	24.82x	0.72%