Company Valuation: Perion Network Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,042 1,130 1,452 407.6 391.8 385.8 - -
Change - 8.43% 28.51% -71.93% -3.89% -1.52% - -
Enterprise Value (EV) 1,042 1,130 979.4 407.6 391.8 385.8 385.8 385.8
Change - 8.43% -13.32% -58.38% -3.89% -1.52% 0% 0%
P/E 23.6x 12.3x 13.2x 33.9x -50.4x 491x 18.2x 10.7x
PBR - - - - - - - -
PEG - 0x 1x -0.4x 0x -4x 0x 0.2x
Capitalization / Revenue 2.18x 1.76x 1.95x 0.82x 0.89x 0.83x 0.75x 0.67x
EV / Revenue 0x 0x 0x 0x 0x 0.83x 0.75x 0.67x
EV / EBITDA 0x 0x 0x 0x 0x 7.52x 6.32x 5.24x
EV / EBIT 0x 0x 0x -0x -0x -85.9x 23.3x 14.6x
EV / FCF 0x 0x 0x 0x 0x 7.05x 6.3x -
FCF Yield 6.77% 10.7% 10.7% 2.68% 9.74% 14.2% 15.9% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.02 2.06 2.34 0.25 -0.19 0.02 0.54 0.92
Distribution rate - - - - - - - -
Net sales 1 478.5 640.3 743.2 498.3 439.9 465.2 513.3 579.9
EBITDA 1 69.61 132.4 169.1 50.85 45.21 51.33 61.02 73.68
EBIT 1 45.9 109.2 116.7 -3.038 -14.9 -4.491 16.54 26.5
Net income 1 38.71 99.22 117.4 12.61 -7.933 0.704 17.79 25.1
Net Debt - - -472.7 - - - - -
Reference price 2 24.050 25.300 30.870 8.470 9.580 9.810 9.810 9.810
Nbr of stocks (in thousands) 43,331 44,663 47,039 48,127 40,897 39,330 - -
Announcement Date 9/2/22 8/2/23 7/2/24 19/2/25 18/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.2x4.1x8.59x-.--% 109B
19.46x12.4x14.76x-.--% 102B
30.03x6.42x15.56x-.--% 53.59B
47.95x4.43x13.33x-.--% 49.4B
16.39x5.87x14.99x0.87% 40.73B
17.44x6.65x13.59x-.--% 16.78B
25.12x2.32x13.38x-.--% 14.19B
26.74x - - 3.64% 10.64B
78.01x4.74x19.38x-.--% 10.4B
Average 30.70x 5.86x 14.20x 0.5% 45.28B
Weighted average by Cap. 24.65x 6.84x 13.04x 0.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PERI Stock
  4. IW2 Stock
  5. Valuation Perion Network Ltd.