Valuation Vistance Networks, Inc.

Stocks

Market Closed - Nasdaq 01:30:00 01/10/2026 am IST			5-day change	1st Jan Change
5.980 ^USD	+0.67%		-7.29%	-67.02%

30/09	Vistance Networks Through Its Aurora Networks Business Announces Comcast Field Trials Of New Unified DOCSIS 4.0 Opti Max OM6180 Node Platform	CI
28/09	Vistance Networks Through Aurora Networks Announces Europe?s First Large-Scale Deployment Of Unified DOCSIS 4.0 Nodes In Ziggo?s Live Network	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,258	1,531	598	1,125	4,017	1,379	-	-
Change	-	-32.17%	-60.95%	88.08%	257.12%	-65.66%	-	-
Enterprise Value (EV) ¹	11,408	10,635	9,333	9,798	4,017	610.4	230.9	-42.49
Change	-	-6.78%	-12.24%	4.99%	-59.01%	-84.8%	-62.17%	-118.4%
P/E	-4.33x	-1.13x	-0.39x	-2.93x	14.6x	-	-	-
PBR	-14.4x	-0.99x	-0.2x	-0.32x	-	0.53x	0.5x	0.47x
PEG	-	-0x	-0x	0x	-0x	-	-	-
Capitalization / Revenue	0.26x	0.17x	0.1x	0.27x	0.86x	0.96x	0.95x	0.9x
EV / Revenue	1.33x	1.15x	1.61x	2.33x	0.86x	0.43x	0.16x	-0.03x
EV / EBITDA	10.2x	8.33x	9.34x	14x	3.84x	2.73x	0.83x	-0.17x
EV / EBIT	11.6x	9.25x	10.5x	29.7x	4.07x	2.78x	1.27x	-0.22x
EV / FCF	-1,254x	120x	39.4x	39.5x	-	-2.21x	0.65x	-0.17x
FCF Yield	-0.08%	0.83%	2.54%	2.53%	-	-45.2%	154%	-581%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-2.55	-6.49	-7.17	-1.78	1.24	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	8,587	9,228	5,789	4,206	4,644	1,433	1,452	1,525
EBITDA ¹	1,117	1,277	999	700.2	1,046	223.8	278.7	255
EBIT ¹	980.3	1,150	887	329.7	987.4	219.4	181.9	194
Net income	-462.6	-1,287	-1,513	-380.7	375.7	-	-	-
Net Debt ¹	9,150	9,104	8,735	8,674	-	-768.7	-1,148	-1,422
Reference price ²	11.040	7.350	2.820	5.210	18.130	5.980	5.980	5.980
Nbr of stocks (in thousands)	2,04,499	2,08,350	2,12,058	2,15,879	2,21,549	2,30,626	-	-
Announcement Date	17/02/22	23/02/23	29/02/24	26/02/25	26/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VISTANCE NETWORKS, INC.	-	0.42x	2.69x	-	136.99Cr
CISCO SYSTEMS, INC.	26.07x	5.84x	15.13x	1.59%	42TCr
ARISTA NETWORKS, INC.	53.2x	18.98x	38.1x	-.--%	26TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.3x	0.78x	14.1x	2.35%	17TCr
ZHONGJI INNOLIGHT CO., LTD.	26.3x	8.33x	20.12x	0.47%	14TCr
LUMENTUM HOLDINGS INC.	45.92x	13.52x	30.13x	-.--%	8.73TCr
MOTOROLA SOLUTIONS, INC.	32.28x	6.31x	18.27x	1.08%	7.38TCr
NOKIA OYJ	42.72x	2.32x	14.97x	1.66%	5.81TCr
GARMIN LTD.	28.98x	6.56x	21.89x	1.43%	5.6TCr
CIENA CORPORATION	61.19x	7.92x	35.02x	-.--%	5.03TCr
Average	37.33x	7.10x	21.04x	0.95%	13.2TCr
Weighted average by Cap.	34.33x	8.48x	22.18x	1.06%