Valuation ReposiTrak, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 22:29:49 02/07/2026 +04			5-day change	1st Jan Change
9.705 ^USD	+1.52%		+11.27%	-22.19%

06-23	Piggly Wiggly Alabama Distributing Company Selects ReposiTrak Traceability Network For All Food Categories	CI
06-18	ReposiTrak, Inc. Declares Quarterly Cash Dividend, Payable on or about August 14, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	107.3	81.82	185.2	278.6	359.1	173.7	-	-
Change	-	-23.76%	126.35%	50.45%	28.89%	-51.62%	-	-
Enterprise Value (EV) ¹	89.25	62.95	161.2	253.7	331.1	143.6	137.3	128.7
Change	-	-29.47%	156.09%	57.37%	30.49%	-56.62%	-4.41%	-6.24%
P/E	30.6x	24.4x	37.4x	52.7x	56.1x	25.8x	22.2x	19.5x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	0.7x	7.11x	2.7x	4.52x	1.4x	1.4x
Capitalization / Revenue	5.11x	4.53x	9.7x	13.6x	15.9x	7.36x	6.68x	6.07x
EV / Revenue	4.25x	3.49x	8.44x	12.4x	14.6x	6.08x	5.28x	4.5x
EV / EBITDA	21x	11x	24.6x	38.6x	42x	16.2x	13.9x	11.4x
EV / EBIT	27.6x	13x	29.4x	50.5x	53.2x	18.3x	14.9x	12.1x
EV / FCF	17x	8.48x	20.3x	36.8x	39.4x	12.9x	15.5x	12.9x
FCF Yield	5.89%	11.8%	4.94%	2.72%	2.54%	7.77%	6.45%	7.75%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.18	0.18	0.27	0.29	0.35	0.37	0.43	0.49
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	21.01	18.05	19.1	20.45	22.61	23.61	26	28.6
EBITDA ¹	4.249	5.712	6.561	6.581	7.882	8.873	9.864	11.28
EBIT ¹	3.229	4.837	5.481	5.024	6.227	7.836	9.244	10.65
Net income ¹	3.531	3.417	5.004	5.409	6.618	7.16	8.361	9.548
Net Debt ¹	-18.07	-18.87	-23.99	-24.94	-28.06	-30.12	-36.44	-45.01
Reference price ²	5.510	4.400	10.090	15.290	19.650	9.560	9.560	9.560
Nbr of stocks (in thousands)	19,478	18,596	18,356	18,224	18,276	18,174	-	-
Announcement Date	28/09/21	28/09/22	28/09/23	30/09/24	29/09/25	-	-	-

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.($)
REPOSITRAK, INC.	25.84x	6.08x	16.19x	-	174M
MICROSOFT CORPORATION	22.16x	8.52x	14.16x	0.96%	2,855B
PALANTIR TECHNOLOGIES INC.	93.2x	37.58x	62.81x	-.--%	301B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	133.99x	42.8x	135.37x	0.13%	137B
CADENCE DESIGN SYSTEMS, INC.	83.94x	16.87x	36.66x	-.--%	104B
DATADOG, INC.	483.53x	20.6x	82.95x	-.--%	94.14B
SYNOPSYS, INC.	167.97x	9.77x	24.13x	-.--%	87.03B
SEA LIMITED	33.82x	1.78x	13.9x	-.--%	62.68B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	136.51x	5.33x	26.72x	-.--%	46.48B
ROBLOX CORPORATION	-38.36x	5.16x	24.7x	-.--%	41.49B
Average	114.26x	15.45x	43.76x	0.12%	372.95B
Weighted average by Cap.	49.74x	12.50x	25.42x	0.74%