Company Valuation: ACI Worldwide, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 4,080 2,585 3,327 5,445 4,929 4,593 -
Change - -36.64% 28.72% 63.66% -9.48% -6.82% -
Enterprise Value (EV) 5,023 3,549 3,327 5,445 4,929 4,593 4,593
Change - -29.34% -6.27% 63.66% -9.48% -6.82% 0%
P/E ratio 32.1x 18.5x 27.3x 27.2x 22.1x 18.4x 15.9x
PBR - - - - - - -
PEG - 1.2x -2.82x 0.4x 1.7x 1.4x 1x
Capitalization / Revenue 2.98x 1.82x 2.29x 3.42x 2.8x 2.43x 2.26x
EV / Revenue 0x 0x 0x 0x 0x 2.43x 2.26x
EV / EBITDA 0x 0x 0x 0x 0x 8.5x 7.85x
EV / EBIT 0x 0x 0x 0x 0x 12.1x 11.2x
EV / FCF 0x 0x 0x 0x 0x 12.7x 12.3x
FCF Yield 4.9% 4% 4.8% 6.31% 6.8% 7.88% 8.12%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 1.08 1.24 1.12 1.91 2.16 2.45 2.848
Distribution rate - - - - - - -
Net sales 1 1,371 1,422 1,453 1,594 1,760 1,891 2,032
EBITDA 1 383.9 373.4 395.4 465.7 506.4 540.2 585
EBIT 1 209.9 203.8 220.4 308.1 329.9 378 409.4
Net income 1 127.8 142.2 121.5 203.1 226.7 252.1 290.6
Net Debt 943.7 964.9 - - - - -
Reference price 2 34.70 23.00 30.60 51.91 47.81 45.15 45.15
Nbr of stocks (in thousands) 117,566 112,374 108,723 104,889 103,088 101,720 -
Announcement Date 24/02/22 01/03/23 29/02/24 27/02/25 26/02/26 - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.15x - - - 4.52B
24.96x5.07x12.06x1.2% 109B
43.66x16.14x29.55x-.--% 81.7B
30.47x4.89x16.49x-.--% 46.89B
25.67x7.88x14.79x-.--% 36.68B
44.73x23.4x39.41x1.84% 26.6B
109.9x7.45x36.82x-.--% 25.69B
13.9x3x7.11x3.75% 24.95B
14.15x2.26x3.59x-.--% 23.4B
59.72x4.75x17.06x-.--% 21.49B
Average 38.53x 8.32x 19.65x 0.75% 40.07B
Weighted average by Cap. 36.71x 8.66x 19.34x 0.69%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. ACIW Stock
  4. Valuation ACI Worldwide, Inc.