Company Valuation: Adtran Networks SE

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 356.5 713.2 1,145 1,040 1,039 1,135
Change - 100.06% 60.53% -9.14% -0.13% 9.22%
Enterprise Value (EV) 1 382.1 677.1 1,164 1,054 1,109 1,136
Change - 77.22% 71.94% -9.47% 5.25% 2.43%
P/E 17.7x 12.2x 63x -71.4x -16.6x -51.9x
PBR 1.35x 2.13x 3.11x 2.75x 2.68x 2.92x
PEG - 0x -0.9x 0x -0x 0.8x
Capitalization / Revenue 0.63x 1.18x 1.61x 1.7x 2.37x 2.36x
EV / Revenue 0.68x 1.12x 1.63x 1.72x 2.53x 2.36x
EV / EBITDA 7.83x 9.76x 18.7x 21x 524x 93x
EV / EBIT 13.6x 13.8x 28.3x 33.7x -63.4x -116x
EV / FCF 12.2x 14.1x -22.9x -23.5x -189x 19.7x
FCF Yield 8.18% 7.11% -4.36% -4.25% -0.53% 5.08%
Dividend per Share 2 - - - - 0.52 -
Rate of return - - - - 2.61% -
EPS 2 0.4 1.15 0.35 -0.28 -1.205 -0.4204
Distribution rate - - - - -43.2% -
Net sales 1 565 603.3 712.1 613.7 438.1 481.7
EBITDA 1 48.81 69.38 62.32 50.14 2.117 12.22
EBIT 1 28.19 48.96 41.06 31.26 -17.51 -9.754
Net income 1 20.31 59.22 18.13 -14.51 -62.7 -21.88
Net Debt 1 25.54 -36.17 19.18 13.56 70.18 1.342
Reference price 2 7.06 14.08 22.06 20.00 19.96 21.80
Nbr of stocks (in thousands) 50,497 50,655 51,903 52,017 52,055 52,055
Announcement Date 25/02/21 24/02/22 09/03/23 18/04/24 30/04/25 30/03/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.4B
37.36x7.8x20.16x1.36% 479B
49.56x17.55x35.18x-.--% 238B
22.23x0.92x16.15x2.02% 200B
32.49x10.27x25.3x0.32% 160B
33.91x6.58x18.8x0.99% 77.38B
180.22x23.19x68x-.--% 69.26B
31.06x7.05x23.59x1.33% 59.96B
79.23x9.23x42.6x-.--% 58.38B
38.99x2.05x13.33x1.84% 52.79B
Average 56.12x 9.41x 29.23x 0.87% 139.59B
Weighted average by Cap. 45.15x 9.27x 25.86x 0.98%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ADV Stock
  4. Valuation Adtran Networks SE