Valuation Vistance Networks, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:55:54 2026-10-09 EDT			5-day change	1st Jan Change
5.362 ^EUR	+0.90%		-2.15%	-64.72%

09-29	Vistance Networks Through Its Aurora Networks Business Announces Comcast Field Trials Of New Unified DOCSIS 4.0 Opti Max OM6180 Node Platform	CI
09-28	Vistance Networks Through Aurora Networks Announces Europe?s First Large-Scale Deployment Of Unified DOCSIS 4.0 Nodes In Ziggo?s Live Network	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,258	1,531	598	1,125	4,017	1,395	-	-
Change	-	-32.17%	-60.95%	88.08%	257.12%	-65.26%	-	-
Enterprise Value (EV) ¹	11,408	10,635	9,333	9,798	4,017	626.6	247.1	-26.34
Change	-	-6.78%	-12.24%	4.99%	-59.01%	-84.4%	-60.57%	-110.66%
P/E	-4.33x	-1.13x	-0.39x	-2.93x	14.6x	-	-	-
PBR	-14.4x	-0.99x	-0.2x	-0.32x	-	0.54x	0.5x	0.47x
PEG	-	-0x	-0x	0x	-0x	-	-	-
Capitalization / Revenue	0.26x	0.17x	0.1x	0.27x	0.86x	0.97x	0.96x	0.91x
EV / Revenue	1.33x	1.15x	1.61x	2.33x	0.86x	0.44x	0.17x	-0.02x
EV / EBITDA	10.2x	8.33x	9.34x	14x	3.84x	2.8x	1.2x	-0.1x
EV / EBIT	11.6x	9.25x	10.5x	29.7x	4.07x	2.86x	1.36x	-0.14x
EV / FCF	-1,254x	120x	39.4x	39.5x	-	-2.27x	0.7x	-0.11x
FCF Yield	-0.08%	0.83%	2.54%	2.53%	-	-44%	144%	-938%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-2.55	-6.49	-7.17	-1.78	1.24	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	8,587	9,228	5,789	4,206	4,644	1,433	1,452	1,525
EBITDA ¹	1,117	1,277	999	700.2	1,046	223.8	205.5	255
EBIT ¹	980.3	1,150	887	329.7	987.4	219.4	181.9	194
Net income	-462.6	-1,287	-1,513	-380.7	375.7	-	-	-
Net Debt ¹	9,150	9,104	8,735	8,674	-	-768.7	-1,148	-1,422
Reference price ²	11.040	7.350	2.820	5.210	18.130	6.050	6.050	6.050
Nbr of stocks (in thousands)	204,499	208,350	212,058	215,879	221,549	230,626	-	-
Announcement Date	2/17/22	2/23/23	2/29/24	2/26/25	2/26/26	-	-	-

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.($)
CISCO SYSTEMS, INC.	28.85x	6.46x	16.72x	1.44%	467B
ARISTA NETWORKS, INC.	56.84x	20.34x	40.78x	-.--%	273B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	18.46x	0.74x	13.52x	2.45%	166B
ZHONGJI INNOLIGHT CO., LTD.	25.08x	7.92x	19.11x	0.49%	136B
LUMENTUM HOLDINGS INC.	51.3x	15.5x	34.21x	-.--%	99.95B
MOTOROLA SOLUTIONS, INC.	32.14x	6.28x	18.2x	1.09%	73.51B
CIENA CORPORATION	77.55x	10.01x	44.28x	-.--%	63.78B
NOKIA OYJ	43.41x	2.36x	15.22x	1.63%	58.36B
GARMIN LTD.	26.8x	6.04x	20.15x	1.54%	51.75B
Average	40.05x	8.40x	24.69x	0.96%	154.38B
Weighted average by Cap.	37.30x	9.26x	23.97x	1.01%