Valuation A10 Networks, Inc.

Stocks

Real-time Estimate Cboe BZX 03:35:47 09/09/26 am AEST			5-day change	1st Jan Change
24.74 ^USD	+0.61%		-0.70%	+40.05%

02/09	For AI's second wave, Deutsche Bank is betting on the makers of picks and shovels
14/08	A10 Networks Announces General Availability of A10 Ai Gateway, an Intelligent Control Plane for All Ai Operations	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,286	1,221	976.4	1,358	1,269	1,785	-	-
Change	-	-5%	-20.06%	39.07%	-6.56%	40.72%	-	-
Enterprise Value (EV) ¹	1,286	1,221	976.4	1,358	1,269	1,929	1,901	1,865
Change	-	-5%	-20.06%	39.07%	-6.56%	52%	-1.43%	-1.9%
P/E	13.9x	27.7x	24.8x	27.5x	31x	38.5x	31.6x	25.9x
PBR	6.35x	7.14x	4.79x	5.98x	5.98x	6.89x	6.33x	5.73x
PEG	-	-0.6x	-2.1x	1x	-2.1x	3.2x	1.5x	1.2x
Capitalization / Revenue	5.14x	4.36x	3.88x	5.19x	4.37x	5.42x	4.86x	4.36x
EV / Revenue	5.14x	4.36x	3.88x	5.19x	4.37x	5.86x	5.17x	4.55x
EV / EBITDA	20.6x	16.3x	13.7x	18.2x	14.8x	19.1x	16.5x	14.4x
EV / EBIT	24x	18.2x	15.8x	21.5x	17.6x	22.4x	19.2x	16.6x
EV / FCF	28.6x	22.1x	29.7x	17.4x	19.6x	24.3x	20.6x	-
FCF Yield	3.49%	4.53%	3.37%	5.76%	5.1%	4.12%	4.85%	-
Dividend per Share ²	-	-	-	-	-	0.246	0.2583	0.2712
Rate of return	-	-	-	-	-	1%	1.05%	1.1%
EPS ²	1.19	0.6	0.53	0.67	0.57	0.6388	0.7773	0.9492
Distribution rate	-	-	-	-	-	38.5%	33.2%	28.6%
Net sales ¹	250	280.3	251.7	261.7	290.6	329.3	367.6	409.7
EBITDA ¹	62.39	75.06	71.17	74.53	86.02	101.2	114.9	129.9
EBIT ¹	53.48	67.05	61.83	63.24	72.3	85.95	99.06	112.2
Net income ¹	94.89	46.91	39.97	50.14	42.14	47.67	58.15	71.22
Net Debt ¹	-	-	-	-	-	143.2	115.6	79.41
Reference price ²	16.58	16.63	13.17	18.40	17.69	24.59	24.59	24.59
Nbr of stocks (in thousands)	77,550	73,448	74,138	73,799	71,726	72,609	-	-
Announcement Date	1/2/22	7/2/23	6/2/24	4/2/25	4/2/26	-	-	-

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.($)
A10 NETWORKS, INC.	38.5x	5.86x	19.06x	-	1.79B
ORACLE CORPORATION	24.82x	6.59x	11.69x	1.28%	457B
SAP SE	25.9x	5.19x	16.37x	1.46%	245B
SERVICENOW, INC.	91.44x	8.9x	23.83x	-.--%	146B
STRATEGY INC	-5.74x	112.7x	1501.37x	-.--%	54.87B
CONSTELLATION SOFTWARE INC.	37.45x	3.51x	12.93x	0.18%	46.41B
FAIR ISAAC CORPORATION	24.83x	10.01x	16.38x	-.--%	20.13B
TOAST, INC.	35.5x	2.36x	21.42x	-.--%	19.62B
TRIMBLE, INC.	-214.31x	3.79x	12.69x	-	13.87B
GUIDEWIRE SOFTWARE, INC.	93.23x	8.9x	37.94x	-.--%	13.52B
Average	15.16x	16.78x	167.37x	0.37%	101.89B
Weighted average by Cap.	31.44x	12.13x	95.49x	0.95%