Company Valuation: A10 Networks, Inc.

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 2,710 - -
Change - -5% -20.06% 39.07% -6.56% 113.58% - -
Enterprise Value (EV) 1,286 1,221 976.4 1,358 1,269 2,710 2,710 2,710
Change - -5% -20.06% 39.07% -6.56% 113.58% 0% 0%
P/E 13.9x 27.7x 24.8x 27.5x 31x 50.5x 42.1x -
PBR 6.35x 7.14x 4.79x 5.98x 5.98x - - -
PEG - -0.6x -2.1x 1x -2.1x 1.6x 2.1x -
Capitalization / Revenue 5.14x 4.36x 3.88x 5.19x 4.37x 8.34x 7.46x 6.79x
EV / Revenue 0x 0x 0x 0x 0x 8.34x 7.46x 6.79x
EV / EBITDA 0x 0x 0x 0x 0x 27.6x 24.7x 22.7x
EV / EBIT 0x 0x 0x 0x 0x 32.7x 28.7x 27.2x
EV / FCF 0x 0x 0x 0x 0x 35.7x 31.4x -
FCF Yield 3.49% 4.53% 3.37% 5.76% 5.1% 2.8% 3.18% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.19 0.6 0.53 0.67 0.57 0.745 0.895 -
Distribution rate - - - - - - - -
Net sales 1 250 280.3 251.7 261.7 290.6 324.8 363.3 399.1
EBITDA 1 62.39 75.06 71.17 74.53 86.02 98.18 109.7 119.4
EBIT 1 53.48 67.05 61.83 63.24 72.3 82.93 94.55 99.8
Net income 1 94.89 46.91 39.97 50.14 42.14 54.73 65.62 -
Net Debt - - - - - - - -
Reference price 2 16.58 16.63 13.17 18.40 17.69 37.64 37.64 37.64
Nbr of stocks (in thousands) 77,550 73,448 74,138 73,799 71,726 71,998 - -
Announcement Date 01/02/22 07/02/23 06/02/24 04/02/25 04/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
50.52x - - - 2.71B
20.03x5.62x9.92x1.59% 369B
19.12x3.91x12.22x1.96% 183B
52.14x6.24x17.15x-.--% 108B
32.68x3.1x11.17x0.21% 41.1B
9.1x83.33x710.57x-.--% 34.78B
31.93x12.44x20.27x-.--% 28.07B
33.85x2.07x18.86x-.--% 17.39B
22.96x3.29x11.08x - 12.02B
79.72x7.63x32.69x-.--% 11.72B
Average 35.20x 14.18x 93.77x 0.47% 80.71B
Weighted average by Cap. 26.02x 8.70x 42.67x 1.2%

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. ATEN Stock
  4. Valuation A10 Networks, Inc.