Company Valuation: RADCOM Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 184 158.5 121.4 196.3 214.6 174.2 -
Change - -13.88% -23.41% 61.72% 9.32% -18.8% -
Enterprise Value (EV) 184 158.5 121.4 196.3 214.6 174.2 174.2
Change - -13.88% -23.41% 61.72% 9.32% -18.8% 0%
P/E -35.3x -68.4x 33.6x - - - -
PBR - - - - - - -
PEG - 1.2x -0x - - - -
Capitalization / Revenue 4.57x 3.44x 2.35x 3.22x 3x 2.97x 2.79x
EV / Revenue 0x 0x 0x 0x 0x 2.97x 2.79x
EV / EBITDA - - - - - - -
EV / EBIT -0x 0x 0x 0x 0x 69.6x 39.4x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.37 -0.16 0.24 - - - -
Distribution rate - - - - - - -
Net sales 1 40.28 46.05 51.6 61.01 71.49 58.58 62.42
EBITDA - - - - - - -
EBIT 1 -2.134 1.057 5.741 9.524 14.76 2.505 4.426
Net income -5.263 -2.257 3.713 - - - -
Net Debt - - - - - - -
Reference price 2 13.05 10.94 8.06 12.36 13.08 10.41 10.41
Nbr of stocks (in thousands) 14,100 14,486 15,060 15,882 16,406 16,738 -
Announcement Date 24/02/22 08/02/23 31/01/24 12/02/25 11/02/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.74x6.43x16.66x1.44% 465B
56.47x20.23x40.59x-.--% 272B
19.23x0.78x14.05x2.36% 172B
26.15x8.3x20.03x0.47% 142B
52.7x15.78x34.84x-.--% 102B
33.02x6.43x18.65x1.06% 75.51B
44.77x2.43x15.73x1.58% 60.56B
76.49x9.88x43.68x-.--% 62.91B
27.88x6.3x21.01x1.48% 53.85B
Average 40.61x 8.51x 25.03x 0.93% 156.15B
Weighted average by Cap. 37.43x 9.25x 24.06x 1%

Y-o-Y evolution of P/E

Valuation ratios - P/E - RADCOM Ltd.

Historical PBR trend

Valuation ratios - PBR - RADCOM Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - RADCOM Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - RADCOM Ltd.