Company Valuation: SuperCom

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 15.03 6.464 3.571 9.502 42.39 58.66 -
Change - -56.99% -44.76% 166.13% 346.05% 38.4% -
Enterprise Value (EV) 15.03 6.464 3.571 9.502 42.39 58.66 58.66
Change - -56.99% -44.76% 166.13% 346.05% 38.4% 0%
P/E - -0.89x -0.64x 12.7x 11x 17.5x 12.9x
PBR - - - - - - -
PEG - - 0x -0x 0x -0.7x 0.4x
Capitalization / Revenue 1.23x 0.37x 0.13x 0.34x 1.52x 1.92x 1.73x
EV / Revenue 0x 0x 0x 0x 0x 1.92x 1.73x
EV / EBITDA - 0x - 0x 0x 5.57x 5.51x
EV / EBIT -0x -0x -0x -0x -0x 17x 10.9x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - -40 -12 0.38 0.82 0.625 0.845
Distribution rate - - - - - - -
Net sales 1 12.27 17.65 26.57 27.64 27.9 30.51 33.98
EBITDA 1 - 0.197 - 6.322 9.441 10.54 10.65
EBIT 1 -6.737 -6.005 -3.359 -0.777 -0.322 3.459 5.385
Net income 1 - -7.457 -4.022 0.661 3.748 3.308 4.585
Net Debt - - - - - - -
Reference price 2 111.00 35.60 7.72 4.82 9.05 10.92 10.92
Nbr of stocks (in thousands) 135 182 462 1,971 4,684 5,369 -
Announcement Date 31/03/22 20/04/23 22/04/24 28/04/25 28/04/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.18x8.13x13.52x1% 2,72900Cr
88.59x35.65x59.58x-.--% 29TCr
131.44x39.09x135.77x0.13% 14TCr
86.46x17.37x37.75x-.--% 11TCr
171.69x9.96x24.62x-.--% 8.9TCr
406.31x17.07x68.73x-.--% 7.88TCr
29.31x1.51x11.75x-.--% 5.45TCr
136.68x5.11x25.99x-.--% 4.45TCr
-31.05x4.13x19.8x-.--% 3.38TCr
Average 115.62x 15.34x 44.17x 0.13% 39.54TCr
Weighted average by Cap. 46.13x 11.87x 24.29x 0.77%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!