Company Valuation: ACI Worldwide, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 4,080 2,585 3,327 5,445 4,929 4,935 -
Change - -36.64% 28.72% 63.66% -9.48% 0.12% -
Enterprise Value (EV) 5,023 3,549 3,327 5,445 4,929 4,935 4,935
Change - -29.34% -6.27% 63.66% -9.48% 0.12% 0%
P/E 32.1x 18.5x 27.3x 27.2x 22.1x 18.9x 16.6x
PBR - - - - - - -
PEG - 1.2x -2.82x 0.4x 1.7x 0.9x 1.2x
Capitalization / Revenue 2.98x 1.82x 2.29x 3.42x 2.8x 2.59x 2.41x
EV / Revenue 0x 0x 0x 0x 0x 2.59x 2.41x
EV / EBITDA 0x 0x 0x 0x 0x 8.95x 8.3x
EV / EBIT 0x 0x 0x 0x 0x 13.2x 11.7x
EV / FCF 0x 0x 0x 0x 0x 16x 14.2x
FCF Yield 4.9% 4% 4.8% 6.31% 6.8% 6.27% 7.04%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 1.08 1.24 1.12 1.91 2.16 2.59 2.94
Distribution rate - - - - - - -
Net sales 1 1,371 1,422 1,453 1,594 1,760 1,905 2,050
EBITDA 1 383.9 373.4 395.4 465.7 506.4 551.2 594.7
EBIT 1 209.9 203.8 220.4 308.1 329.9 373.1 422.4
Net income 1 127.8 142.2 121.5 203.1 226.7 262.6 291.6
Net Debt 943.7 964.9 - - - - -
Reference price 2 34.70 23.00 30.60 51.91 47.81 48.88 48.88
Nbr of stocks (in thousands) 117,566 112,374 108,723 104,889 103,088 100,955 -
Announcement Date 24/02/22 01/03/23 29/02/24 27/02/25 26/02/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.87x - - - 4.93B
52.97x18.25x33.93x-.--% 101B
13.58x2.81x6.25x1.98% 73.68B
22.71x6.33x12.16x-.--% 31.42B
34.75x3.68x11.76x-.--% 23.36B
34.63x17.41x28.56x2.46% 22.11B
76.55x6.11x26.14x-.--% 20.96B
7.06x - - 8.94% 17.87B
4.94x2.64x6.28x5.45% 16.97B
11.88x-0.84x-1.48x-.--% 15.5B
Average 27.79x 7.05x 15.45x 2.09% 32.8B
Weighted average by Cap. 32.75x 9.45x 19.05x 1.4%

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. ACIW Stock
  4. Valuation ACI Worldwide, Inc.