|
Real-time
Euronext Paris
17:55:03 09/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 0.3520 EUR | +0.28% |
|
+10.34% | +72.55% |
| 09-04 | Verimatrix, Kaltura Enter Content Security Partnership | MT |
| 09-03 | Kaltura Inc. And Verimatrix SA Partner To Strengthen Security For OTT And Cloud TV Services | CI |
Company Valuation: Verimatrix
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 128.3 | 70.81 | 43.2 | 24.99 | 20.91 | 35.62 | - | - |
| Change | - | -44.79% | -39% | -42.15% | -16.32% | 70.34% | - | - |
| Enterprise Value (EV) 1 | 139.8 | 84.31 | 61.1 | 46.29 | 45.81 | 56.32 | 54.62 | 52.07 |
| Change | - | -39.69% | -27.54% | -24.23% | -1.03% | 22.94% | -3.02% | -4.67% |
| P/E | 37.5x | -3.95x | -3.03x | -2.44x | -0.27x | -6.88x | -9.07x | -11.7x |
| PBR | 0.85x | - | 0.36x | - | 0.6x | 1.3x | 1.38x | 1.48x |
| PEG | - | 0x | 0.1x | 0.1x | -0x | 0.1x | 0.4x | 0.5x |
| Capitalization / Revenue | 1.45x | 1.16x | 0.7x | 0.44x | 0.45x | 0.83x | 0.8x | 0.77x |
| EV / Revenue | 1.58x | 1.38x | 0.99x | 0.81x | 0.99x | 1.31x | 1.23x | 1.12x |
| EV / EBITDA | 7.35x | 76.6x | 47x | 16.5x | -229x | 18.5x | 13.7x | 9.92x |
| EV / EBIT | 9.37x | -24.1x | -14.9x | -16x | -8.04x | -35.2x | -84x | 86.8x |
| EV / FCF | 6.71x | 31.2x | -55.5x | -27.2x | -19.1x | -80.5x | -91x | 65.1x |
| FCF Yield | 14.9% | 3.2% | -1.8% | -3.67% | -5.24% | -1.24% | -1.1% | 1.54% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.04 | -0.21 | -0.1672 | -0.12 | -0.9 | -0.0593 | -0.045 | -0.035 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 88.46 | 61 | 61.6 | 57.2 | 46.5 | 43.1 | 44.55 | 46.35 |
| EBITDA 1 | 19.02 | 1.1 | 1.3 | 2.8 | -0.2 | 3.05 | 4 | 5.25 |
| EBIT 1 | 14.91 | -3.5 | -4.1 | -2.9 | -5.7 | -1.6 | -0.65 | 0.6 |
| Net income 1 | 3.678 | -17.6 | -14.3 | -10.3 | -78.6 | -5.25 | -4.05 | -2.75 |
| Net Debt 1 | 11.54 | 13.5 | 17.9 | 21.3 | 24.9 | 20.7 | 19 | 16.45 |
| Reference price 2 | 1.5012 | 0.8293 | 0.5062 | 0.2930 | 0.2395 | 0.4082 | 0.4082 | 0.4082 |
| Nbr of stocks (in thousands) | 85,445 | 85,387 | 85,329 | 85,297 | 87,314 | 87,265 | - | - |
| Announcement Date | 09/03/22 | 09/03/23 | 14/03/24 | 13/03/25 | 12/03/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -6.88x | 1.31x | 18.47x | - | 35.62M | |
| 25.09x | 9.26x | 15.09x | 0.79% | 3,668B | |
| 111.57x | 48.52x | 78.74x | -.--% | 409B | |
| 59.12x | 12.49x | 26.35x | -.--% | 78.24B | |
| 372.68x | 15.88x | 62.77x | -.--% | 75.49B | |
| 98.7x | 8.43x | 21.35x | -.--% | 75.13B | |
| 38.23x | 1.91x | 15.3x | -.--% | 69.41B | |
| 178.3x | 5.67x | 21.89x | -.--% | 44.66B | |
| 111.29x | 4.57x | 22.16x | -.--% | 39.88B | |
| 26.29x | 5.41x | 25.98x | -.--% | 34.69B | |
| Average | 101.44x | 11.34x | 30.81x | 0.09% | 449.46B | |
| Weighted average by Cap. | 43.12x | 12.77x | 22.21x | 0.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- VMX Stock
- Valuation Verimatrix
Select your edition
All financial news and data tailored to specific country editions
