Company Valuation: A10 Networks, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,286 1,221 976.4 1,358 1,269 2,467 - -
Change - -5% -20.06% 39.07% -6.56% 94.46% - -
Enterprise Value (EV) 1,286 1,221 976.4 1,358 1,269 2,467 2,467 2,467
Change - -5% -20.06% 39.07% -6.56% 94.46% 0% 0%
P/E 13.9x 27.7x 24.8x 27.5x 31x 46x 38.3x -
PBR 6.35x 7.14x 4.79x 5.98x 5.98x - - -
PEG - -0.6x -2.1x 1x -2.1x 1.5x 1.9x -
Capitalization / Revenue 5.14x 4.36x 3.88x 5.19x 4.37x 7.6x 6.79x 6.18x
EV / Revenue 0x 0x 0x 0x 0x 7.6x 6.79x 6.18x
EV / EBITDA 0x 0x 0x 0x 0x 25.1x 22.5x 20.7x
EV / EBIT 0x 0x 0x 0x 0x 29.8x 26.1x 24.7x
EV / FCF 0x 0x 0x 0x 0x 32.5x 28.6x -
FCF Yield 3.49% 4.53% 3.37% 5.76% 5.1% 3.08% 3.5% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.19 0.6 0.53 0.67 0.57 0.745 0.895 -
Distribution rate - - - - - - - -
Net sales 1 250 280.3 251.7 261.7 290.6 324.8 363.3 399.1
EBITDA 1 62.39 75.06 71.17 74.53 86.02 98.18 109.7 119.4
EBIT 1 53.48 67.05 61.83 63.24 72.3 82.93 94.55 99.8
Net income 1 94.89 46.91 39.97 50.14 42.14 54.73 65.62 -
Net Debt - - - - - - - -
Reference price 2 16.58 16.63 13.17 18.40 17.69 34.27 34.27 34.27
Nbr of stocks (in thousands) 77,550 73,448 74,138 73,799 71,726 71,998 - -
Announcement Date 2/1/22 A 2/7/23 A 2/6/24 A 2/4/25 A 2/4/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
46x - - - 2.47B
17.87x5.2x9.29x1.78% 331B
19.94x3.98x12.55x1.97% 184B
31.78x3.03x10.96x0.21% 40.14B
12.41x77.63x662.03x-.--% 32.92B
32.5x12.7x20.65x-.--% 28.7B
32.76x1.99x18.17x-.--% 16.83B
23.43x3.38x11.37x - 12.33B
79.02x7.48x32.09x-.--% 11.51B
54.49x2.32x9.46x-.--% 10.49B
Average 35.02x 13.08x 87.40x 0.49% 67.09B
Weighted average by Cap. 21.83x 8.50x 43.59x 1.46%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ATEN Stock
  4. Valuation A10 Networks, Inc.