Valuation ReposiTrak, Inc.

Stocks

Market Closed - NYSE Other stock markets 00:00:02 03/07/2026 +04			5-day change	1st Jan Change
9.770 ^USD	+2.20%		+6.31%	-21.02%

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	177.6	-	-
Change	-	-23.76%	126.35%	50.45%	28.89%	-50.56%	-	-
Enterprise Value (EV) ¹	89.25	62.95	161.2	253.7	331.1	147.4	141.1	132.5
Change	-	-29.47%	156.09%	57.37%	30.49%	-55.47%	-4.29%	-6.07%
P/E	30.6x	24.4x	37.4x	52.7x	56.1x	26.4x	22.7x	19.9x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	0.7x	7.11x	2.7x	4.62x	1.4x	1.4x
Capitalization / Revenue	5.11x	4.53x	9.7x	13.6x	15.9x	7.52x	6.83x	6.21x
EV / Revenue	4.25x	3.49x	8.44x	12.4x	14.6x	6.24x	5.43x	4.63x
EV / EBITDA	21x	11x	24.6x	38.6x	42x	16.6x	14.3x	11.8x
EV / EBIT	27.6x	13x	29.4x	50.5x	53.2x	18.8x	15.3x	12.4x
EV / FCF	17x	8.48x	20.3x	36.8x	39.4x	13.2x	15.9x	13.3x
FCF Yield	5.89%	11.8%	4.94%	2.72%	2.54%	7.57%	6.28%	7.53%
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	9.770	9.770	9.770
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REPOSITRAK, INC.	26.41x	6.24x	16.62x	-	178M
MICROSOFT CORPORATION	22.52x	8.66x	14.39x	0.94%	2,901B
PALANTIR TECHNOLOGIES INC.	95.85x	38.68x	64.67x	-.--%	310B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	122.06x	38.96x	123.24x	0.14%	125B
CADENCE DESIGN SYSTEMS, INC.	82.92x	16.67x	36.22x	-.--%	103B
DATADOG, INC.	476x	20.26x	81.59x	-.--%	92.68B
SYNOPSYS, INC.	161.55x	9.42x	23.28x	-.--%	83.71B
SEA LIMITED	34.14x	1.8x	14.06x	-.--%	63.27B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	139.06x	5.43x	27.23x	-.--%	47.34B
ROBLOX CORPORATION	-36.68x	4.91x	23.54x	-.--%	39.67B
Average	112.38x	15.10x	42.48x	0.12%	376.57B
Weighted average by Cap.	48.80x	12.46x	24.85x	0.73%