Company Valuation: Radware Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,915 885.6 701.4 946.1 1,046 1,542 - -
Change - -53.76% -20.8% 34.89% 10.59% 47.36% - -
Enterprise Value (EV) 1,627 453.6 337.7 640.8 1,046 1,542 1,542 1,542
Change - -72.13% -25.56% 89.77% 63.27% 47.36% 0% 0%
P/E 260x - -33.4x 161x - - - -
PBR 5.35x - 2.21x 2.65x - - - -
PEG - - - -1x - - - -
Capitalization / Revenue 6.69x 3.02x 2.68x 3.44x 3.47x 4.6x 4.22x 3.92x
EV / Revenue 0x 0x 0x 0x 0x 4.6x 4.22x 3.92x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 32.2x 28x 23.4x
EV / FCF 0x 0x -0x 0x 0x 26.8x 23.2x 20.3x
FCF Yield 3.45% 3.86% -1.27% 7.01% 3.97% 3.74% 4.31% 4.93%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.16 - -0.5 0.14 - - - -
Distribution rate - - - - - - - -
Net sales 1 286.5 293.4 261.3 274.9 301.8 335.5 365.8 393.2
EBITDA 47.21 37.67 17.56 34.68 - - - -
EBIT 1 38.87 29.68 9.289 26.81 39.65 47.87 55.13 65.9
Net income 7.811 - -21.59 6.038 - - - -
Net Debt -287.9 -432 -363.7 -305.3 - - - -
Reference price 2 41.64 19.75 16.68 22.53 24.09 34.52 34.52 34.52
Nbr of stocks (in thousands) 45,999 44,841 42,051 41,995 43,434 42,082 - -
Announcement Date 09/02/22 08/02/23 07/02/24 12/02/25 10/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 154.19Cr
26.66x9.93x16.07x0.73% 3,93700Cr
126.4x55.99x91.27x-.--% 47TCr
20.92x5.96x10.36x1.43% 42TCr
241.46x21.55x63.1x-.--% 31TCr
2611.5x43.74x143.09x-.--% 27TCr
28.9x5.91x18.36x1.29% 27TCr
74.96x6.92x18.48x-.--% 11TCr
43.13x11.92x30.6x-.--% 10TCr
486.47x20.33x80.41x-.--% 9.55TCr
Average 406.71x 20.25x 52.42x 0.38% 59.94TCr
Weighted average by Cap. 169.50x 15.36x 31.14x 0.64%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Radware Ltd.

Historical PBR trend

Valuation ratios - PBR - Radware Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Radware Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Radware Ltd.

  1. Stock Market
  2. Stocks
  3. RDWR Stock
  4. Valuation Radware Ltd.