Valuation Vistance Networks, Inc.

Stocks

Market Closed - Nasdaq 21:00:00 08/10/2026 BST			5-day change	1st Jan Change
6.020 ^USD	-0.82%		-2.27%	-66.80%

09-29	Vistance Networks Through Its Aurora Networks Business Announces Comcast Field Trials Of New Unified DOCSIS 4.0 Opti Max OM6180 Node Platform	CI
09-28	Vistance Networks Through Aurora Networks Announces Europe?s First Large-Scale Deployment Of Unified DOCSIS 4.0 Nodes In Ziggo?s Live Network	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,258	1,531	598	1,125	4,017	1,388	-	-
Change	-	-32.17%	-60.95%	88.08%	257.12%	-65.43%	-	-
Enterprise Value (EV) ¹	11,408	10,635	9,333	9,798	4,017	619.7	240.1	-33.26
Change	-	-6.78%	-12.24%	4.99%	-59.01%	-84.57%	-61.25%	-113.85%
P/E	-4.33x	-1.13x	-0.39x	-2.93x	14.6x	-	-	-
PBR	-14.4x	-0.99x	-0.2x	-0.32x	-	0.54x	0.5x	0.47x
PEG	-	-0x	-0x	0x	-0x	-	-	-
Capitalization / Revenue	0.26x	0.17x	0.1x	0.27x	0.86x	0.97x	0.96x	0.91x
EV / Revenue	1.33x	1.15x	1.61x	2.33x	0.86x	0.43x	0.17x	-0.02x
EV / EBITDA	10.2x	8.33x	9.34x	14x	3.84x	2.77x	1.17x	-0.13x
EV / EBIT	11.6x	9.25x	10.5x	29.7x	4.07x	2.82x	1.32x	-0.17x
EV / FCF	-1,254x	120x	39.4x	39.5x	-	-2.25x	0.68x	-0.13x
FCF Yield	-0.08%	0.83%	2.54%	2.53%	-	-44.5%	148%	-743%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-2.55	-6.49	-7.17	-1.78	1.24	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	8,587	9,228	5,789	4,206	4,644	1,433	1,452	1,525
EBITDA ¹	1,117	1,277	999	700.2	1,046	223.8	205.5	255
EBIT ¹	980.3	1,150	887	329.7	987.4	219.4	181.9	194
Net income	-462.6	-1,287	-1,513	-380.7	375.7	-	-	-
Net Debt ¹	9,150	9,104	8,735	8,674	-	-768.7	-1,148	-1,422
Reference price ²	11.040	7.350	2.820	5.210	18.130	6.020	6.020	6.020
Nbr of stocks (in thousands)	204,499	208,350	212,058	215,879	221,549	230,626	-	-
Announcement Date	17/02/22	23/02/23	29/02/24	26/02/25	26/02/26	-	-	-

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.($)
VISTANCE NETWORKS, INC.	-	0.43x	2.77x	-	1.39B
CISCO SYSTEMS, INC.	27.99x	6.27x	16.23x	1.48%	453B
ARISTA NETWORKS, INC.	55.32x	19.77x	39.63x	-.--%	266B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	18.33x	0.73x	13.43x	2.47%	165B
ZHONGJI INNOLIGHT CO., LTD.	25.33x	8x	19.32x	0.48%	137B
LUMENTUM HOLDINGS INC.	48.76x	14.72x	32.48x	-.--%	94.99B
MOTOROLA SOLUTIONS, INC.	32.35x	6.32x	18.31x	1.08%	74B
CIENA CORPORATION	73.44x	9.48x	41.95x	-.--%	60.4B
NOKIA OYJ	42.37x	2.3x	14.83x	1.67%	56.98B
GARMIN LTD.	26.8x	6.04x	20.16x	1.54%	51.77B
Average	38.97x	7.41x	21.91x	0.97%	136.05B
Weighted average by Cap.	36.17x	8.97x	23.25x	1.03%