Valuation Forrester Research, Inc.

Stocks

Market Closed - Nasdaq 06:00:00 12/09/26 am AEST			5-day change	1st Jan Change
11.75 ^USD	-0.76%		-7.11%	+44.70%

01/09	Forrester CEO Sizes Up the AI Boom	MT
19/08	Forrester Unveils AI Disruption Model To Assess AI?s Impact On Technology And Service Markets	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	1,126	681.3	515.8	297.7	154.3	223.7	-
Change	-	-39.49%	-24.29%	-42.29%	-48.16%	44.98%	-
Enterprise Value (EV) ¹	1,067	608	426.3	228	61.65	81.65	93.67
Change	-	-43%	-29.88%	-46.52%	-72.96%	32.45%	14.72%
P/E	45.9x	31.4x	168x	-52.2x	-1.29x	-23x	58.8x
PBR	-	-	-	-	-	-	-
PEG	-	-2.9x	-2x	0x	-0x	0.3x	-0x
Capitalization / Revenue	2.28x	1.27x	1.07x	0.69x	0.39x	0.63x	0.63x
EV / Revenue	2.16x	1.13x	0.89x	0.53x	0.16x	0.23x	0.26x
EV / EBITDA	16.9x	9.44x	5.86x	4.95x	1.7x	3x	3.05x
EV / EBIT	27.6x	14.5x	8.15x	5.92x	2.04x	3.75x	3.66x
EV / FCF	11.1x	18x	26.4x	-31.4x	3.41x	1.68x	4.56x
FCF Yield	9.03%	5.55%	3.79%	-3.18%	29.4%	59.4%	21.9%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	1.28	1.14	0.16	-0.3	-6.28	-0.51	0.2
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	494.3	537.8	480.8	432.5	396.9	355.2	357.7
EBITDA ¹	63.16	64.42	72.69	46.06	36.28	27.22	30.73
EBIT ¹	38.64	41.99	52.28	38.5	30.26	21.77	25.62
Net income ¹	24.84	21.81	3.05	-5.747	-119.4	-9.795	3.722
Net Debt ¹	-59.28	-73.32	-89.49	-69.67	-92.66	-142.1	-130
Reference price ²	58.73	35.76	26.81	15.67	8.12	11.75	11.75
Nbr of stocks (in thousands)	19,171	19,052	19,239	18,996	19,003	19,039	-
Announcement Date	10/2/22	9/2/23	8/2/24	11/2/25	12/2/26	-	-

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.($)
FORRESTER RESEARCH, INC.	-23.04x	0.23x	3x	-	224M
NRC HEALTH	64x	-	-	-	467M
YOUGOV PLC	18.27x	1.17x	5.78x	2.07%	421M
Average	19.74x	0.70x	4.39x	2.07%	370.67M
Weighted average by Cap.	29.17x	0.85x	4.82x	2.07%