Company Valuation: Vistance Networks, Inc.

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 4,017 863.2 - -
Change - -32.17% -60.95% 88.08% 257.12% -78.51% - -
Enterprise Value (EV) 1 11,408 10,635 9,333 9,798 4,017 94.49 -285 -558.4
Change - -6.78% -12.24% 4.99% -59.01% -97.65% -401.66% -95.92%
P/E -4.33x -1.13x -0.39x -2.93x 14.6x - - -
PBR -14.4x -0.99x -0.2x -0.32x - 0.38x 0.35x 0.33x
PEG - -0x -0x 0x -0x - - -
Capitalization / Revenue 0.26x 0.17x 0.1x 0.27x 0.86x 0.58x 0.73x 0.57x
EV / Revenue 1.33x 1.15x 1.61x 2.33x 0.86x 0.06x -0.24x -0.37x
EV / EBITDA 10.2x 8.33x 9.34x 14x 3.84x 0.41x -1.87x -2.19x
EV / EBIT 11.6x 9.25x 10.5x 29.7x 4.07x 0.42x -2.06x -2.88x
EV / FCF -1,254x 120x 39.4x 39.5x - -0.34x -0.8x -2.26x
FCF Yield -0.08% 0.83% 2.54% 2.53% - -292% -125% -44.2%
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 1,477 1,176 1,525
EBITDA 1 1,117 1,277 999 700.2 1,046 229.7 152.1 255
EBIT 1 980.3 1,150 887 329.7 987.4 223.7 138.5 194
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 4.240 4.240 4.240
Nbr of stocks (in thousands) 2,04,499 2,08,350 2,12,058 2,15,879 2,21,549 2,03,585 - -
Announcement Date 17/02/22 23/02/23 29/02/24 26/02/25 26/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 0.06x0.41x - 86Cr
21.82x5.17x13x1.76% 38TCr
47.14x17.48x35.01x-.--% 25TCr
13.15x0.55x9.11x3.48% 12TCr
15.88x4.84x11.58x0.84% 8.26TCr
40.26x7.39x21.09x0.91% 8.78TCr
28.47x7.93x16.75x-.--% 5.41TCr
26.24x6.45x20.55x1.46% 5.45TCr
39.92x1.84x11.63x2.07% 4.55TCr
16.99x2.7x11.3x4.18% 4.73TCr
Average 27.76x 5.44x 15.04x 1.63% 11TCr
Weighted average by Cap. 28.63x 7.52x 18.44x 1.43%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Vistance Networks, Inc.

Historical PBR trend

Valuation ratios - PBR - Vistance Networks, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Vistance Networks, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Vistance Networks, Inc.

  1. Stock Market
  2. Stocks
  3. VISN Stock
  4. Valuation Vistance Networks, Inc.