Company Valuation: Radware Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,915 885.6 701.4 946.1 1,046 1,196 - -
Change - -53.76% -20.8% 34.89% 10.59% 14.3% - -
Enterprise Value (EV) 1,627 453.6 337.7 640.8 1,046 1,196 1,196 1,196
Change - -72.13% -25.56% 89.77% 63.27% 14.3% 0% 0%
P/E 260x - -33.4x 161x - - - -
PBR 5.35x - 2.21x 2.65x - - - -
PEG - - - -1x - - - -
Capitalization / Revenue 6.69x 3.02x 2.68x 3.44x 3.47x 3.6x 3.33x 3.08x
EV / Revenue 0x 0x 0x 0x 0x 3.6x 3.33x 3.08x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 27.1x 23.3x -
EV / FCF 0x 0x -0x 0x 0x 27.3x 22.4x 21x
FCF Yield 3.45% 3.86% -1.27% 7.01% 3.97% 3.66% 4.46% 4.77%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.16 - -0.5 0.14 - - - -
Distribution rate - - - - - - - -
Net sales 1 286.5 293.4 261.3 274.9 301.8 332.3 358.6 388
EBITDA 47.21 37.67 17.56 34.68 - - - -
EBIT 1 38.87 29.68 9.289 26.81 39.65 44.14 51.28 -
Net income 7.811 - -21.59 6.038 - - - -
Net Debt -287.9 -432 -363.7 -305.3 - - - -
Reference price 2 41.64 19.75 16.68 22.53 24.09 28.42 28.42 28.42
Nbr of stocks (in thousands) 45,999 44,841 42,051 41,995 43,434 42,082 - -
Announcement Date 09/02/22 08/02/23 07/02/24 12/02/25 10/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.2B
241.29x23.9x73.45x-.--% 277B
1309.39x31.49x105.38x-.--% 193B
51.01x13.65x35.97x-.--% 116B
-77.44x11.57x303.51x-.--% 19.79B
17.77x4.54x9.08x1.71% 17.74B
16.67x3.67x9.02x-.--% 13.18B
-54.12x7.69x39.08x-.--% 10.33B
82.57x4.56x62.52x0.15% 7.15B
-32.24x5.76x124.95x-.--% 4.76B
Average 172.77x 11.87x 84.77x 0.21% 65.89B
Weighted average by Cap. 492.22x 22.43x 79.82x 0.05%

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. RDWR Stock
  4. Valuation Radware Ltd.