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 4,486 - -
Change - -32.87% 118.56% 119% 6.66% -18.64% - -
Enterprise Value (EV) 1,609 1,080 2,361 5,446 5,837 4,486 4,486 4,486
Change - -32.87% 118.56% 130.71% 7.17% -23.14% 0% 0%
P/E Ratio 65.5x 111x 695x 1,746x -285x 293x 66.9x 50x
PBR 7.04x 3.26x - 4.56x - - - -
PEG - -1.8x -9.8x -87.3x 0x -2x 0x 1.5x
Capitalization / Revenue 1.22x 0.76x 1.46x 2.83x 2.7x 1.8x 1.63x 1.46x
EV / Revenue 0x 0x 0x 0x 0x 1.8x 1.63x 1.46x
EV / EBITDA 0x 0x 0x 0x 0x 12.6x 10.7x 9.53x
EV / EBIT 0x 0x 0x 0x 0x 35x 23.7x 21.1x
EV / FCF 0x 0x 0x 0x 0x 32.4x 29.6x 21.2x
FCF Yield 0.72% 2.5% 1.87% 0.87% 1.55% 3.08% 3.38% 4.72%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.46 0.17 0.05 0.04 -0.25 0.195 0.8533 1.14
Distribution rate - - - - - - - -
Net sales 1 1,315 1,430 1,617 1,830 2,040 2,488 2,744 3,075
EBITDA 1 218.9 192.5 232.3 279.5 300.2 355.6 417.4 470.9
EBIT 1 82.55 46.36 98.7 104.6 61.99 128.2 189.4 212.6
Net income 1 24.73 10.65 3.044 2.793 -18.65 15.12 66.4 89.59
Net Debt - - - 276.2 322.7 - - -
Reference price 2 30.11 18.83 34.77 69.84 71.35 57.05 57.05 57.05
Nbr of stocks (in thousands) 53,437 57,361 67,895 74,027 77,282 78,634 - -
Announcement Date 01/03/22 01/03/23 29/02/24 27/02/25 02/03/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-130.99x10.74x-148.61x-.--% 3.11TCr
16.12x1.28x7.24x5.44% 697.83Cr
53.26x9.4x33.01x0.87% 285.88Cr
29.6x1.19x9.84x0.85% 170.38Cr
-20.46x - - - 182.05Cr
33.95x1.48x12.08x1.59% 169.61Cr
11.78x1.25x4.89x6.42% 161.12Cr
17.9x7.44x11.97x2.07% 153.33Cr
-24.88x - - -.--% 144.4Cr
Average -1.52x 4.68x -9.94x 2.16% 563.55Cr
Weighted average by Cap. -73.43x 8.17x -92.92x 1.19%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!