Company Valuation: Verra Mobility Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,408 2,073 3,830 3,985 3,576 625.9 - -
Change - -13.92% 84.79% 4.04% -10.27% -82.5% - -
Enterprise Value (EV) 1 3,551 3,176 4,732 4,942 4,539 1,527 1,383 1,235
Change - -10.56% 49.01% 4.43% -8.16% -66.35% -9.45% -10.67%
P/E 61.7x 27.7x 64x 127x 26.4x 4.87x 5.74x 5.24x
PBR 9.26x 9.52x 9.1x 14.6x 11.7x 1.71x 1.32x 1.04x
PEG - 0x -2.3x -2.7x 0x -12.78x -0.4x 0.55x
Capitalization / Revenue 4.37x 2.8x 4.69x 4.53x 3.65x 0.63x 0.66x 0.66x
EV / Revenue 6.45x 4.28x 5.79x 5.62x 4.64x 1.54x 1.46x 1.3x
EV / EBITDA 13.1x 9.38x 12.7x 12.3x 10.9x 3.99x 4.18x 3.57x
EV / EBIT 31.7x 19.3x 25.1x 36.3x 19x 6.67x 7.68x 6.32x
EV / FCF 21.1x 18.7x 31.7x 32.3x 33.2x 9.96x 8.16x 7.06x
FCF Yield 4.74% 5.36% 3.15% 3.09% 3.01% 10% 12.3% 14.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.25 0.5 0.36 0.19 0.85 0.8468 0.7183 0.7868
Distribution rate - - - - - - - -
Net sales 1 550.6 741.6 817.3 879.2 979.1 988.7 945.5 951.6
EBITDA 1 270.9 338.5 371.5 401.6 415.9 382.3 330.5 346.1
EBIT 1 111.9 164.7 188.8 136 238.4 229 180 195.5
Net income 1 41.45 92.48 57.02 31.45 136.6 127.7 104.5 107.7
Net Debt 1 1,142 1,103 901.8 956.7 962.8 901.4 757.1 609.6
Reference price 2 15.430 13.830 23.030 24.180 22.410 4.120 4.120 4.120
Nbr of stocks (in thousands) 156,064 149,876 166,314 164,804 159,564 151,907 - -
Announcement Date 21/04/22 01/03/23 29/02/24 27/02/25 24/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
4.87x1.54x3.99x-.--% 626M
41.82x7.48x27x0.86% 81.81B
39.42x4.61x15.04x1.16% 20.8B
30.3x1.24x12.61x1.08% 15.56B
19.19x2.06x10.21x3.64% 13.92B
25.15x2.83x12.14x2.98% 12.02B
25.08x3.46x13.32x2.33% 7.78B
15.26x0.66x9.49x1.38% 6.96B
17.95x0.39x8.86x4.08% 5.2B
44.34x2x15.62x0.46% 5.27B
Average 26.34x 2.63x 12.83x 1.8% 16.99B
Weighted average by Cap. 34.80x 4.91x 19.46x 1.46%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. VRRM Stock
  4. Valuation Verra Mobility Corporation