Company Valuation: VirnetX Holding Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 358.1 185.2 92.85 25.33 29.27 71.28
Change - -48.29% -49.87% -72.72% 15.57% 143.5%
Enterprise Value (EV) 1 136.9 16.04 -59.12 -24.58 0.5386 57.6
Change - -88.29% -468.71% 58.43% 102.19% 10,594.68%
P/E Ratio 1.29x -4.64x -2.55x -0.9x -1.55x -3.34x
PBR 1.6x 0.98x 0.61x 0.45x 0.84x 3.12x
PEG - 0x 0.29x 0x 0x 3.11x
Capitalization / Revenue 1.18x 5,292x 1,934x 3,618x 5,855x 440x
EV / Revenue 0.45x 458x -1,232x -3,511x 108x 356x
EV / EBITDA 0.5x -0.98x 3.15x 0.78x -0.03x -3.05x
EV / EBIT 0.5x -0.98x 3.15x 0.78x -0.03x -3.04x
EV / FCF 0.75x -1.29x 6.8x 1.45x -0.05x -5.89x
FCF Yield 133% -77.6% 14.7% 69% -2,006% -17%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 78.4 -11.2 -10.2 -7.79 -5.054 -5
Distribution rate - - - - - -
Net sales 1 302.6 0.035 0.048 0.007 0.005 0.162
EBITDA 1 276.6 -16.42 -18.77 -31.44 -20.38 -18.92
EBIT 1 276.6 -16.43 -18.78 -31.44 -20.4 -18.94
Net income 1 280.4 -39.59 -36.26 -27.87 -18.18 -18.22
Net Debt 1 -221.2 -169.2 -152 -49.91 -28.74 -13.68
Reference price 2 100.80 52.00 26.00 7.00 7.85 16.69
Nbr of stocks (in thousands) 3,553 3,562 3,571 3,618 3,729 4,271
Announcement Date 3/16/21 3/16/22 3/31/23 3/15/24 3/17/25 3/24/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 53.24M
26.78x4.28x14.95x2.46% 258B
12.45x1.32x6.96x3.88% 103B
-84.2x13.27x76.98x-.--% 83.32B
13.71x2.5x9.22x6.08% 80.7B
19.35x5.07x12.53x2.94% 57.88B
14.47x2.12x8.89x5.35% 47.11B
13.35x1.53x10.5x1.21% 36.4B
21.44x1.45x10.35x0.81% 33.06B
15.12x1.91x9.01x5.72% 31.37B
Average 5.83x 3.72x 17.71x 3.16% 73.11B
Weighted average by Cap. 7.88x 4.25x 19.00x 3.01%

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. VHC Stock
  4. Valuation VirnetX Holding Corporation
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!