Company Valuation: Perion Network Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,042 1,130 1,452 407.6 391.8 373.6 - -
Change - 8.43% 28.51% -71.93% -3.89% -4.63% - -
Enterprise Value (EV) 1,042 1,130 979.4 407.6 391.8 373.6 373.6 373.6
Change - 8.43% -13.32% -58.38% -3.89% -4.63% 0% 0%
P/E 23.6x 12.3x 13.2x 33.9x -50.4x 475x 17.6x 10.3x
PBR - - - - - - - -
PEG - 0x 1x -0.4x 0x -4x 0x 0.1x
Capitalization / Revenue 2.18x 1.76x 1.95x 0.82x 0.89x 0.8x 0.73x 0.64x
EV / Revenue 0x 0x 0x 0x 0x 0.8x 0.73x 0.64x
EV / EBITDA 0x 0x 0x 0x 0x 7.28x 6.12x 5.07x
EV / EBIT 0x 0x 0x -0x -0x -83.2x 22.6x 14.1x
EV / FCF 0x 0x 0x 0x 0x 6.82x 6.1x -
FCF Yield 6.77% 10.7% 10.7% 2.68% 9.74% 14.7% 16.4% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.02 2.06 2.34 0.25 -0.19 0.02 0.54 0.92
Distribution rate - - - - - - - -
Net sales 1 478.5 640.3 743.2 498.3 439.9 465.2 513.3 579.9
EBITDA 1 69.61 132.4 169.1 50.85 45.21 51.33 61.02 73.68
EBIT 1 45.9 109.2 116.7 -3.038 -14.9 -4.491 16.54 26.5
Net income 1 38.71 99.22 117.4 12.61 -7.933 0.704 17.79 25.1
Net Debt - - -472.7 - - - - -
Reference price 2 24.050 25.300 30.870 8.470 9.580 9.500 9.500 9.500
Nbr of stocks (in thousands) 43,331 44,663 47,039 48,127 40,897 39,330 - -
Announcement Date 09/02/22 08/02/23 07/02/24 19/02/25 18/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.03x4.06x8.5x-.--% 11TCr
19.65x12.52x14.91x-.--% 10TCr
29.69x6.34x15.39x-.--% 5.3TCr
47.31x4.36x13.15x-.--% 4.87TCr
16.34x5.85x14.95x0.87% 4.06TCr
17.31x6.6x13.5x-.--% 1.67TCr
25.34x2.35x13.55x-.--% 1.43TCr
27.14x - - 3.58% 1.08TCr
78.06x4.74x19.4x-.--% 1.04TCr
Average 30.65x 5.85x 14.17x 0.5% 4.51TCr
Weighted average by Cap. 24.51x 6.86x 13.01x 0.18%

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. PERI Stock
  4. IW2 Stock
  5. Valuation Perion Network Ltd.