Company Valuation: RadNet, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,609 1,080 2,361 5,170 5,514 4,837 - -
Change - -32.87% 118.56% 119% 6.66% -12.28% - -
Enterprise Value (EV) 1,609 1,080 2,361 5,446 5,837 4,837 4,837 4,837
Change - -32.87% 118.56% 130.71% 7.17% -17.13% 0% 0%
P/E 65.5x 111x 695x 1,746x -285x 315x 72.1x 54x
PBR 7.04x 3.26x - 4.56x - - - -
PEG - -1.8x -9.8x -87.3x 0x -2x 0x 1.6x
Capitalization / Revenue 1.22x 0.76x 1.46x 2.83x 2.7x 1.94x 1.76x 1.57x
EV / Revenue 0x 0x 0x 0x 0x 1.94x 1.76x 1.57x
EV / EBITDA 0x 0x 0x 0x 0x 13.6x 11.6x 10.3x
EV / EBIT 0x 0x 0x 0x 0x 37.7x 25.5x 22.8x
EV / FCF 0x 0x 0x 0x 0x 35x 31.9x 22.9x
FCF Yield 0.72% 2.5% 1.87% 0.87% 1.55% 2.86% 3.13% 4.37%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.46 0.17 0.05 0.04 -0.25 0.195 0.8533 1.14
Distribution rate - - - - - - - -
Net sales 1 1,315 1,430 1,617 1,830 2,040 2,488 2,744 3,075
EBITDA 1 218.9 192.5 232.3 279.5 300.2 355.6 417.4 470.9
EBIT 1 82.55 46.36 98.7 104.6 61.99 128.2 189.4 212.6
Net income 1 24.73 10.65 3.044 2.793 -18.65 15.12 66.4 89.59
Net Debt - - - 276.2 322.7 - - -
Reference price 2 30.11 18.83 34.77 69.84 71.35 61.51 61.51 61.51
Nbr of stocks (in thousands) 53,437 57,361 67,895 74,027 77,282 78,634 - -
Announcement Date 01/03/22 01/03/23 29/02/24 27/02/25 02/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-154.92x12.84x-174.78x-.--% 36.95B
20.94x1.99x11.48x0.97% 24.7B
17.4x1.35x7.67x5.07% 7.4B
49.22x9.06x31.24x1.01% 3.18B
32.25x1.6x12.22x1.59% 1.81B
-18.1x - - - 1.8B
12.87x1.33x5.19x5.89% 1.76B
-29.48x - - -.--% 1.71B
25.26x0.97x7.53x0.98% 1.48B
Average -4.95x 4.16x -14.21x 1.94% 8.98B
Weighted average by Cap. -60.49x 7.36x -77.34x 1%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA