Company Valuation: SuperCom

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 15.03 6.464 3.571 9.502 42.39 51.49 - -
Change - -56.99% -44.76% 166.13% 346.05% 21.48% - -
Enterprise Value (EV) 15.03 6.464 3.571 9.502 42.39 51.49 51.49 51.49
Change - -56.99% -44.76% 166.13% 346.05% 21.48% 0% 0%
P/E - -0.89x -0.64x 12.7x 11x 40x 32x 17.8x
PBR - - - - - - - -
PEG - - 0x -0x 0x -0.6x 1.3x 0.2x
Capitalization / Revenue 1.23x 0.37x 0.13x 0.34x 1.52x 1.69x 1.5x 1.28x
EV / Revenue 0x 0x 0x 0x 0x 1.69x 1.5x 1.28x
EV / EBITDA - 0x - 0x 0x 5.19x 5.51x 5.48x
EV / EBIT -0x -0x -0x -0x -0x 32.9x 18x 10.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - -40 -12 0.38 0.82 0.24 0.3 0.54
Distribution rate - - - - - - - -
Net sales 1 12.27 17.65 26.57 27.64 27.9 30.55 34.31 40.3
EBITDA 1 - 0.197 - 6.322 9.441 9.919 9.35 9.4
EBIT 1 -6.737 -6.005 -3.359 -0.777 -0.322 1.567 2.86 5.1
Net income 1 - -7.457 -4.022 0.661 3.748 1.34 1.96 3.4
Net Debt - - - - - - - -
Reference price 2 111.000 35.600 7.724 4.820 9.050 9.590 9.590 9.590
Nbr of stocks (in thousands) 135 182 462 1,971 4,684 5,369 - -
Announcement Date 31/03/22 20/04/23 22/04/24 28/04/25 28/04/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.28x9.34x15.26x0.8% 3,698B
121.22x52.83x85.74x-.--% 445B
442.12x18.87x74.59x-.--% 88.86B
63.04x13.31x28.07x-.--% 83.43B
103.03x8.76x22.21x-.--% 78.43B
34.97x1.7x13.59x-.--% 63.5B
190.66x6.07x23.49x-.--% 47.75B
33.12x6.91x33.18x-.--% 43.7B
111.55x4.41x21.4x-.--% 38.43B
Average 125.00x 13.58x 35.28x 0.09% 509.62B
Weighted average by Cap. 47.33x 13.60x 23.88x 0.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA