Company Valuation: RadNet, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,609 1,080 2,361 5,170 5,514 5,975 - -
Change - -32.87% 118.56% 119% 6.66% 8.37% - -
Enterprise Value (EV) 1,609 1,080 2,361 5,446 5,837 5,975 5,975 5,975
Change - -32.87% 118.56% 130.71% 7.17% 2.38% 0% 0%
P/E 65.5x 111x 695x 1,746x -285x 1,085x 99.9x 64.9x
PBR 7.04x 3.26x - 4.56x - - - -
PEG - -1.8x -9.8x -87.3x 0x -8x 0x 1.2x
Capitalization / Revenue 1.22x 0.76x 1.46x 2.83x 2.7x 2.38x 2.16x 1.98x
EV / Revenue 0x 0x 0x 0x 0x 2.38x 2.16x 1.98x
EV / EBITDA 0x 0x 0x 0x 0x 16.3x 14.2x 12.6x
EV / EBIT 0x 0x 0x 0x 0x 47.1x 30.8x 26.5x
EV / FCF 0x 0x 0x 0x 0x 47.5x 39.1x -
FCF Yield 0.72% 2.5% 1.87% 0.87% 1.55% 2.11% 2.56% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.46 0.17 0.05 0.04 -0.25 0.07 0.76 1.17
Distribution rate - - - - - - - -
Net sales 1 1,315 1,430 1,617 1,830 2,040 2,509 2,763 3,018
EBITDA 1 218.9 192.5 232.3 279.5 300.2 365.6 421.5 473.2
EBIT 1 82.55 46.36 98.7 104.6 61.99 126.8 193.8 225.2
Net income 1 24.73 10.65 3.044 2.793 -18.65 5.75 60.32 92.9
Net Debt - - - 276.2 322.7 - - -
Reference price 2 30.11 18.83 34.77 69.84 71.35 75.93 75.93 75.93
Nbr of stocks (in thousands) 53,437 57,361 67,895 74,027 77,282 78,697 - -
Announcement Date 01/03/22 01/03/23 29/02/24 27/02/25 02/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-227.46x15.25x-269.88x-.--% 4.53TCr
23.51x2.13x12.2x0.9% 2.62TCr
18.6x1.41x8x4.71% 801.4Cr
1084.71x - - - 597.55Cr
50.46x9.33x32.14x0.99% 328.01Cr
-23.07x - - - 230.8Cr
-54.12x - - -.--% 207.62Cr
35.43x1.79x13.69x1.44% 199.64Cr
13.74x1.41x5.52x5.1% 190.25Cr
Average 102.42x 5.22x -33.06x 1.88% 1.08TCr
Weighted average by Cap. -30.46x 9.16x -134.89x 0.87%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA