Company Valuation: Rackspace Technology, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,829 622.8 432.8 502.9 236.5 866.6 - -
Change - -77.99% -30.5% 16.2% -52.97% 266.41% - -
Enterprise Value (EV) 1 5,890 622.8 3,165 3,507 3,276 3,802 3,697 3,544
Change - -89.43% 408.21% 10.81% -6.6% 16.08% -2.76% -4.15%
P/E -12.8x -0.77x -0.51x -0.58x -1.02x -4.77x -6.72x -19.2x
PBR 2.14x - -2.81x -0.5x -0.24x -0.61x -0.59x -0.6x
PEG - -0x -0.24x 0.45x 0x 0.2x 0.2x 0.3x
Capitalization / Revenue 0.94x 0.2x 0.15x 0.18x 0.09x 0.35x 0.33x 0.3x
EV / Revenue 1.96x 0.2x 1.07x 1.28x 1.22x 1.52x 1.41x 1.21x
EV / EBITDA 8.12x 1.07x 8.14x 14.3x 11.9x 13.1x 9.02x 7.29x
EV / EBIT 12.2x 1.71x 17.3x 33.2x 26x 30.2x 16.2x 12.6x
EV / FCF 22.4x - 11.4x -49.3x 36.2x 93.9x 29.7x 18.4x
FCF Yield 4.45% - 8.78% -2.03% 2.77% 1.07% 3.37% 5.45%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.05 -3.81 -3.89 -3.84 -0.95 -0.7126 -0.5058 -0.1772
Distribution rate - - - - - - - -
Net sales 1 3,010 3,122 2,957 2,737 2,686 2,503 2,623 2,926
EBITDA 1 725.8 584.5 388.8 244.8 275.7 290.5 410 486.2
EBIT 1 484.1 363.8 183.4 105.6 126.1 126.1 227.6 281.2
Net income 1 -218.3 -804.8 -837.8 -862.6 -225.8 -181.2 -135.2 -58.76
Net Debt 1 3,061 - 2,732 3,004 3,039 2,936 2,831 2,678
Reference price 2 13.470 2.950 2.000 2.210 0.971 3.400 3.400 3.400
Nbr of stocks (in thousands) 210,032 211,110 216,407 227,569 243,592 254,873 - -
Announcement Date 22/02/22 22/02/23 12/03/24 20/02/25 26/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-4.38x1.49x12.84x-.--% 795M
22.68x3.71x12.95x2.93% 218B
-113.28x18x103.7x-.--% 112B
13.83x1.53x8.02x3.46% 114B
14.79x2.7x10.2x5.56% 86.31B
20.76x5.43x13.34x2.74% 63.2B
14.81x2.15x9.14x5.26% 47.79B
20.89x1.7x10.49x1.4% 40.35B
20.62x1.57x9.98x0.91% 39.24B
18.01x2.34x10.86x4.8% 37.36B
Average 2.87x 4.06x 20.15x 2.71% 75.87B
Weighted average by Cap. -0.71x 5.13x 24.68x 2.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. RXT Stock
  4. Valuation Rackspace Technology, Inc.