Valuation Vistance Networks, Inc.

Stocks

Market Closed - Nasdaq 07:00:00 09/10/26 am AEDT			5-day change	1st Jan Change
6.020 ^USD	-0.82%		-2.27%	-66.80%

30/09	Vistance Networks Through Its Aurora Networks Business Announces Comcast Field Trials Of New Unified DOCSIS 4.0 Opti Max OM6180 Node Platform	CI
29/09	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	1,400	-	-
Change	-	-32.17%	-60.95%	88.08%	257.12%	-65.15%	-	-
Enterprise Value (EV) ¹	11,408	10,635	9,333	9,798	4,017	631.2	251.7	-21.73
Change	-	-6.78%	-12.24%	4.99%	-59.01%	-84.29%	-60.13%	-108.64%
P/E	-4.33x	-1.13x	-0.39x	-2.93x	14.6x	-	-	-
PBR	-14.4x	-0.99x	-0.2x	-0.32x	-	0.54x	0.51x	0.47x
PEG	-	-0x	-0x	0x	-0x	-	-	-
Capitalization / Revenue	0.26x	0.17x	0.1x	0.27x	0.86x	0.98x	0.96x	0.92x
EV / Revenue	1.33x	1.15x	1.61x	2.33x	0.86x	0.44x	0.17x	-0.01x
EV / EBITDA	10.2x	8.33x	9.34x	14x	3.84x	2.82x	1.22x	-0.09x
EV / EBIT	11.6x	9.25x	10.5x	29.7x	4.07x	2.88x	1.38x	-0.11x
EV / FCF	-1,254x	120x	39.4x	39.5x	-	-2.29x	0.71x	-0.09x
FCF Yield	-0.08%	0.83%	2.54%	2.53%	-	-43.7%	141%	-1,137%
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	6.070	6.070	6.070
Nbr of stocks (in thousands)	204,499	208,350	212,058	215,879	221,549	230,626	-	-
Announcement Date	17/2/22	23/2/23	29/2/24	26/2/25	26/2/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VISTANCE NETWORKS, INC.	-	0.44x	2.82x	-	1.4B
CISCO SYSTEMS, INC.	28.6x	6.4x	16.58x	1.45%	463B
ARISTA NETWORKS, INC.	56.6x	20.28x	40.69x	-.--%	272B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.23x	0.78x	14.05x	2.36%	172B
ZHONGJI INNOLIGHT CO., LTD.	26.15x	8.29x	20.02x	0.47%	142B
LUMENTUM HOLDINGS INC.	51.66x	15.62x	34.49x	-.--%	101B
MOTOROLA SOLUTIONS, INC.	32.44x	6.33x	18.36x	1.08%	74.2B
CIENA CORPORATION	76.98x	9.94x	43.96x	-.--%	63.31B
NOKIA OYJ	44.5x	2.42x	15.62x	1.59%	59.8B
GARMIN LTD.	27.57x	6.22x	20.77x	1.5%	53.26B
Average	40.42x	7.67x	22.73x	0.94%	140.18B
Weighted average by Cap.	37.33x	9.23x	24.02x	1%