Company Valuation: Ondas Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 273.7 68.19 89.22 233.7 3,654 3,606 - -
Change - -75.09% 30.84% 161.93% 1,463.54% -1.31% - -
Enterprise Value (EV) 1 233.2 71.8 108.8 251.5 3,094 2,613 3,053 3,202
Change - -69.21% 51.6% 131.11% 1,129.91% -15.52% 16.84% 4.87%
P/E -15.3x -0.92x -1.74x -4.2x -15.7x 23.4x -18.1x -66.5x
PBR - - 2.44x - - - - -
PEG - -0x 0x 0.1x -9.58x -0x 0x 0.9x
Capitalization / Revenue 94.2x 32.1x 5.69x 32.5x 72x 6.72x 3.56x 2.67x
EV / Revenue 80.2x 33.8x 6.94x 35x 61x 4.87x 3.02x 2.37x
EV / EBITDA -17.7x -1.79x -3.67x -8.82x -98.8x -21.8x -122x 23.9x
EV / EBIT -13x -1.44x -2.74x -7.27x -53x -7.25x -13.2x -35.2x
EV / FCF -13.1x -1.72x -3.18x -7.17x -79.7x -9.28x -39.4x 237x
FCF Yield -7.64% -58.1% -31.4% -14% -1.25% -10.8% -2.54% 0.42%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.44 -1.73 -0.88 -0.61 -0.62 0.27 -0.35 -0.095
Distribution rate - - - - - - - -
Net sales 1 2.907 2.126 15.69 7.193 50.73 536.7 1,013 1,352
EBITDA 1 -13.21 -40.13 -29.68 -28.52 -31.3 -120.1 -25.05 134
EBIT 1 -17.97 -50.01 -39.73 -34.61 -58.38 -360.5 -231.2 -90.93
Net income 1 -15.02 -73.24 -44.84 -42.42 -137.2 153.7 -204 -50.43
Net Debt 1 -40.52 3.61 19.63 17.86 -560 -992.4 -552.4 -403.8
Reference price 2 6.710 1.590 1.530 2.560 9.760 6.320 6.320 6.320
Nbr of stocks (in thousands) 40,789 42,885 58,311 91,283 3,74,359 5,70,552 - -
Announcement Date 22/03/22 14/03/23 01/04/24 12/03/25 23/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.41x4.87x-21.75x - 360.59Cr
25.46x5.7x14.76x1.63% 41TCr
44.26x15.58x31.23x-.--% 21TCr
15.43x0.59x10.48x3.03% 13TCr
18.73x5.96x14.32x0.72% 9.81TCr
35.57x6.88x19.95x0.98% 8.13TCr
39.35x11.65x25.98x-.--% 7.62TCr
26.33x6.23x19.69x1.51% 5.25TCr
42.62x1.97x12.41x1.95% 4.89TCr
17.04x2.71x11.33x4.17% 4.76TCr
Average 28.82x 6.21x 13.84x 1.56% 11.67TCr
Weighted average by Cap. 29.19x 7.15x 18.20x 1.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ondas Inc.

Historical PBR trend

Valuation ratios - PBR - Ondas Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ondas Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ondas Inc.

  1. Stock Market
  2. Stocks
  3. ONDS Stock
  4. Valuation Ondas Inc.