Company Valuation: Allot Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 430.4 128.4 61.37 232.9 476.3 383.1 - -
Change - -70.16% -52.22% 279.56% 104.48% -19.57% - -
Enterprise Value (EV) 1 358 81.61 46.37 214.1 391.1 282.6 263.4 383.1
Change - -77.21% -43.18% 361.81% 82.64% -27.75% -6.79% 45.45%
P/E -28.3x -3.95x - - 123x 48.9x 37.3x -
PBR - - - - 3.82x 3.13x 3.14x -
PEG - -0x - - - 0x 1.2x -
Capitalization / Revenue 2.96x 1.05x 0.66x 2.53x 4.67x 3.3x 2.94x 2.68x
EV / Revenue 2.46x 0.66x 0.5x 2.32x 3.83x 2.43x 2.02x 2.68x
EV / EBITDA -549x - - - 30.1x 19.7x 15.6x -
EV / EBIT -67.7x -3.53x -0.84x 338x 43.8x 20.6x 15.4x 17.8x
EV / FCF -22.4x -2.14x -1.44x 79x 25.2x 9.24x 9.39x 9.75x
FCF Yield -4.47% -46.8% -69.5% 1.27% 3.96% 10.8% 10.6% 10.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.42 -0.87 - - 0.08 0.16 0.21 -
Distribution rate - - - - - - - -
Net sales 1 145.6 122.7 93.15 92.2 102 116.2 130.1 142.8
EBITDA 1 -0.652 - - - 12.97 14.36 16.92 -
EBIT 1 -5.287 -23.09 -55.18 0.634 8.926 13.69 17.12 21.57
Net income 1 - - - -5.869 3.705 10.94 13.46 18.7
Net Debt 1 -72.44 -46.83 -15 -18.79 -85.19 -100.5 -119.7 -
Reference price 2 11.880 3.440 1.650 5.950 9.830 7.830 7.830 7.830
Nbr of stocks (in thousands) 36,233 37,336 37,193 39,148 48,453 48,923 - -
Announcement Date 15/02/22 28/02/23 15/02/24 25/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
48.94x2.43x19.68x - 383M
286.25x27.1x82.72x-.--% 313B
1352.81x36.3x122.05x-.--% 221B
51.81x13.88x36.56x-.--% 117B
-82.43x12.33x323.55x-.--% 21.04B
17.08x4.41x8.82x1.78% 17.05B
17.02x3.77x9.26x-.--% 13.45B
-58.36x8.28x42.1x-.--% 11.08B
84.72x5.16x73.21x0.18% 7.87B
77.32x8.17x36.9x - 5.21B
Average 179.52x 12.18x 75.48x 0.25% 72.76B
Weighted average by Cap. 541.26x 25.70x 90.00x 0.04%

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. ALLT Stock
  4. Valuation Allot Ltd.