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 1,494 - -
Change - -53.76% -20.8% 34.89% 10.59% 42.78% - -
Enterprise Value (EV) 1,627 453.6 337.7 640.8 1,046 1,494 1,494 1,494
Change - -72.13% -25.56% 89.77% 63.27% 42.78% 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 4.5x 4.17x 3.85x
EV / Revenue 0x 0x 0x 0x 0x 4.5x 4.17x 3.85x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 33.8x 29.1x -
EV / FCF 0x 0x -0x 0x 0x 34.1x 28x 26.2x
FCF Yield 3.45% 3.86% -1.27% 7.01% 3.97% 2.93% 3.57% 3.82%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.16 - -0.5 0.14 - - - -
Distribution rate - - - - - - - -
Net sales 1 286.5 293.4 261.3 274.9 301.8 332.3 358.6 388
EBITDA 47.21 37.67 17.56 34.68 - - - -
EBIT 1 38.87 29.68 9.289 26.81 39.65 44.14 51.28 -
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 35.50 35.50 35.50
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.($)
- - - - 149.39Cr
26.96x9.94x16.21x0.72% 3,94600Cr
128.17x56.68x92.27x-.--% 48TCr
19.65x5.66x9.86x1.53% 40TCr
254.87x22.75x66.61x-.--% 33TCr
29.49x6.03x18.74x1.26% 27TCr
2680.2x44.91x146.93x-.--% 28TCr
98.26x9.75x26.09x-.--% 16TCr
60.22x16.14x42.53x-.--% 14TCr
13.62x3.62x7.57x-.--% 9.67TCr
Average 367.94x 19.50x 47.42x 0.39% 60.91TCr
Weighted average by Cap. 169.07x 15.46x 31.21x 0.63%

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.