Company Valuation: SuperCom

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 15.03 6.464 3.571 9.502 42.39 58.85 -
Change - -56.99% -44.76% 166.13% 346.05% 38.84% -
Enterprise Value (EV) 15.03 6.464 3.571 9.502 42.39 58.85 58.85
Change - -56.99% -44.76% 166.13% 346.05% 38.84% 0%
P/E - -0.89x -0.64x 12.7x 11x 17.5x 13x
PBR - - - - - - -
PEG - - 0x -0x 0x -0.7x 0.4x
Capitalization / Revenue 1.23x 0.37x 0.13x 0.34x 1.52x 1.93x 1.73x
EV / Revenue 0x 0x 0x 0x 0x 1.93x 1.73x
EV / EBITDA - 0x - 0x 0x 5.59x 5.52x
EV / EBIT -0x -0x -0x -0x -0x 17x 10.9x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - -40 -12 0.38 0.82 0.625 0.845
Distribution rate - - - - - - -
Net sales 1 12.27 17.65 26.57 27.64 27.9 30.51 33.98
EBITDA 1 - 0.197 - 6.322 9.441 10.54 10.65
EBIT 1 -6.737 -6.005 -3.359 -0.777 -0.322 3.459 5.385
Net income 1 - -7.457 -4.022 0.661 3.748 3.308 4.585
Net Debt - - - - - - -
Reference price 2 111.00 35.60 7.72 4.82 9.05 10.96 10.96
Nbr of stocks (in thousands) 135 182 462 1,971 4,684 5,369 -
Announcement Date 31/3/22 20/4/23 22/4/24 28/4/25 28/4/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.35x7.81x12.98x1.04% 2,621B
79.52x31.85x53.23x-.--% 257B
135.77x40.39x140.27x0.13% 139B
81.83x16.45x35.74x-.--% 102B
168.15x9.78x24.15x-.--% 87.13B
403.93x17.03x68.59x-.--% 78.65B
29.3x1.51x11.74x-.--% 54.52B
135.68x5.08x25.82x-.--% 44.32B
-30.47x4.05x19.4x-.--% 33.21B
Average 113.78x 14.88x 43.55x 0.13% 379.63B
Weighted average by Cap. 45.07x 11.29x 23.64x 0.81%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA