Company Valuation: Stratasys Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 1,142 1,603 792.1 987.7 634.6 748.4 748.4 -
Change - 40.4% -50.6% 24.7% -35.75% 17.93% 0% -
Enterprise Value (EV) 842.8 1,101 464.2 825.1 634.6 748.4 748.4 748.4
Change - 30.64% -57.84% 77.74% -23.09% 17.93% 0% 0%
P/E ratio -2.56x -25x -27x -7.98x -5.23x -6.78x -10.3x -15.1x
PBR 1.54x 1.68x 0.83x 1.12x - - - -
PEG - 0.3x 0.5x -0x 1.04x 0.3x 0.3x 0.5x
Capitalization / Revenue 2.19x 2.64x 1.22x 1.57x 1.11x 1.35x 1.32x 1.27x
EV / Revenue 0x 0x 0x 0x 0x 1.36x 1.32x 1.27x
EV / EBITDA 0x 0x 0x 0x 0x 25.1x 26.8x 21.8x
EV / EBIT -0x -0x 0x 0x 0x 88.9x 113x 58.3x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -8.08 -0.98 -0.44 -1.79 -1.7 -1.28 -0.85 -0.58
Distribution rate - - - - - - - -
Net sales 1 520.8 607.2 651.5 627.6 572.5 551.1 567.5 588.7
EBITDA 1 16.08 22.6 36.1 35 25.96 28.52 27.9 34.4
EBIT 1 -9.148 -1.683 13.53 12.63 4.933 8.331 6.601 12.83
Net income 1 -443.7 -61.98 -28.97 -123.1 -120.3 -104.3 -80.19 -
Net Debt -299.1 -502.2 -327.8 -162.6 - - - -
Reference price 2 20.720 24.490 11.860 14.280 8.890 8.760 8.760 8.760
Nbr of stocks (in thousands) 55,112 65,467 66,784 69,165 71,385 85,436 85,436 -
Announcement Date 01/03/21 23/02/22 02/03/23 07/03/24 05/03/25 05/03/26 - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-6.79x - - - 748M
246.98x - - - 6.02B
12.25x - - - 286M
-3.03x - - - 253M
Average 62.35x 1.83B
Weighted average by Cap. 203.12x

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. SSYS Stock
  4. Valuation Stratasys Ltd.