Company Valuation: Extreme Networks, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,407 1,167 3,360 1,748 2,390 3,203 - -
Change - -17.04% 187.94% -47.99% 36.76% 34% - -
Enterprise Value (EV) 1 1,407 1,167 3,351 1,831 2,337 3,140 3,098 2,967
Change - -17.04% 187.09% -45.36% 27.63% 34.38% -1.33% -4.22%
P/E 558x 27x 44.9x -20.7x -299x 104x 48.2x 37.8x
PBR - - - 70.6x 36.1x 32.8x 14.4x 8.83x
PEG - 0x 0.6x 0x 3.3x -0x 0x 1.4x
Capitalization / Revenue 1.39x 1.05x 2.56x 1.56x 2.1x 3.3x 2.3x 2.1x
EV / Revenue 1.39x 1.05x 2.55x 1.64x 2.05x 2.46x 2.22x 1.95x
EV / EBITDA 10.6x 7.46x 15.3x 19.7x 13.3x 15x 12.1x 10.1x
EV / EBIT 12.8x 8.57x 16.8x 26.6x 14.5x 16.5x 13.1x 10.8x
EV / FCF 11x 10.4x 14.2x 48.9x 18.4x 31.7x 19x 15x
FCF Yield 9.05% 9.66% 7.03% 2.04% 5.45% 3.16% 5.26% 6.67%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.02 0.33 0.58 -0.65 -0.06 0.31 0.5069 0.6454
Distribution rate - - - - - - - -
Net sales 1 1,009 1,112 1,312 1,117 1,140 1,284 1,395 1,523
EBITDA 1 133.2 156.4 218.8 93.07 176.2 209.7 256.9 293.4
EBIT 1 110.3 136.2 198.9 68.93 161.5 190.4 236 274.9
Net income 1 - - - - -7.467 42.12 45.96 53.59
Net Debt 1 - - -9.826 82.9 -53.75 -63.01 -104.9 -235.5
Reference price 2 11.16 8.92 26.05 13.45 17.95 24.41 24.41 24.41
Nbr of stocks (in thousands) 126,060 130,836 128,997 129,948 133,168 131,216 - -
Announcement Date 28/07/21 27/07/22 02/08/23 07/08/24 06/08/25 05/08/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
98.64x2.46x14.98x-.--% 3.2B
26.87x2.82x18.47x1.24% 40.18B
-1444x - - - 7.32B
25.61x - - - 3.67B
12.03x0.68x8.94x5.44% 1.14B
19.64x7.41x16.97x4.31% 1.07B
12.44x0.32x7.48x4.14% 748M
Average -178.40x 2.74x 13.37x 3.02% 8.19B
Weighted average by Cap. -157.64x 2.81x 17.79x 1.37%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. EXTR Stock
  4. Valuation Extreme Networks, Inc.