Valuation ReposiTrak, Inc.

Stocks

Market Closed - NYSE 21:00:02 03/11/2026 GMT			5-day change	1st Jan Change
6.880 ^USD	-1.99%		-4.71%	-44.38%

10-27	ReposiTrak, Inc. Enters Agreement With National Importer And Distributor To Deploy Touchless Retail Merchandising Services	CI
10-08	SPAR Canada And ReposiTrak, Inc. Launch Touchless Retail? For The Canadian Market To Deliver Professional Merchandising At Half The Traditional Cost	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	81.82	185.2	278.6	359.1	163.6	125.2	-
Change	-	126.35%	50.45%	28.89%	-54.46%	-23.44%	-
Enterprise Value (EV) ¹	62.95	161.2	253.7	331.1	136.3	93.56	85.74
Change	-	156.09%	57.37%	30.49%	-58.83%	-31.36%	-8.35%
P/E	24.4x	37.4x	52.7x	56.1x	23.1x	16x	14x
PBR	-	-	-	-	-	-	-
PEG	-	0.7x	7.11x	2.7x	2x	1.6x	1x
Capitalization / Revenue	4.53x	9.7x	13.6x	15.9x	7.02x	4.91x	4.46x
EV / Revenue	3.49x	8.44x	12.4x	14.6x	5.85x	3.67x	3.06x
EV / EBITDA	11x	24.6x	38.6x	42x	15.3x	9.44x	7.57x
EV / EBIT	13x	29.4x	50.5x	53.2x	17.4x	10.1x	8.02x
EV / FCF	8.48x	20.3x	36.8x	39.4x	16.6x	13.5x	9.3x
FCF Yield	11.8%	4.94%	2.72%	2.54%	6.02%	7.41%	10.8%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.18	0.27	0.29	0.35	0.39	0.43	0.49
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	18.05	19.1	20.45	22.61	23.29	25.5	28.05
EBITDA ¹	5.712	6.561	6.581	7.882	8.936	9.909	11.32
EBIT ¹	4.837	5.481	5.024	6.227	7.843	9.301	10.69
Net income ¹	3.417	5.004	5.409	6.618	7.402	8.343	9.399
Net Debt ¹	-18.87	-23.99	-24.94	-28.06	-27.26	-31.67	-39.48
Reference price ²	4.400	10.090	15.290	19.650	9.000	6.880	6.880
Nbr of stocks (in thousands)	18,596	18,356	18,224	18,276	18,174	18,201	-
Announcement Date	28/09/22	28/09/23	30/09/24	29/09/25	28/09/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REPOSITRAK, INC.	16x	3.67x	9.44x	-	125M
MICROSOFT CORPORATION	26.14x	9.74x	15.78x	0.76%	3,869B
PALANTIR TECHNOLOGIES INC.	104.39x	47.88x	77.28x	-.--%	421B
ORACLE CORPORATION	18.91x	5.51x	9.56x	1.62%	383B
PALO ALTO NETWORKS, INC.	222.19x	19.8x	57.96x	-.--%	287B
SAP SE	28.59x	5.84x	18.16x	1.3%	267B
CROWDSTRIKE HOLDINGS, INC.	2102.78x	40.93x	133.89x	-.--%	251B
SERVICENOW, INC.	76.37x	6.98x	18.27x	-.--%	113B
ADOBE INC.	13.49x	3.59x	7.5x	-.--%	95.8B
FORTINET, INC.	39.66x	10.91x	28.17x	-.--%	94.12B
Average	264.85x	15.48x	37.60x	0.41%	578.11B
Weighted average by Cap.	132.39x	13.78x	27.29x	0.67%