Company Valuation: AudioCodes Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,122 568.5 375.6 291.7 239.8 238.3 -
Change - -49.35% -33.93% -22.33% -17.78% -0.65% -
Enterprise Value (EV) 1,122 568.5 375.6 291.7 239.8 238.3 238.3
Change - -49.35% -33.93% -22.33% -17.78% -0.65% 0%
P/E 34.7x 20.3x 43.1x - 28.2x 34.6x 25.5x
PBR - - - - - - -
PEG - -1.7x -0.6x - - -3.58x 0.7x
Capitalization / Revenue 4.51x 2.07x 1.54x 1.2x 0.98x 0.94x 0.91x
EV / Revenue 0x 0x 0x 0x 0x 0.94x 0.91x
EV / EBITDA 0x 0x 0x 0x 0x 11.1x 12x
EV / EBIT 0x 0x 0x 0x 0x 12.5x 11.9x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.35 0.36 - - - - -
Rate of return 1.01% 2.01% - - - - -
EPS 2 1 0.88 0.28 - 0.31 0.28 0.38
Distribution rate 35% 40.9% - - - - -
Net sales 1 248.9 275.1 244.4 242.2 245.6 253.1 262.9
EBITDA 1 56.24 49.33 30.97 31.42 24.8 21.5 19.9
EBIT 1 53.8 47.15 28.92 28.07 21.02 19.1 20.1
Net income 1 33.75 28.47 8.78 15.31 8.955 7.1 9.5
Net Debt - - - - - - -
Reference price 2 34.740 17.890 12.070 9.740 8.730 9.690 9.690
Nbr of stocks (in thousands) 32,305 31,775 31,115 29,950 27,474 24,591 -
Announcement Date 2/1/22 A 2/7/23 A 2/6/24 A 2/4/25 A 2/3/26 A - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.03x6.01x15.56x1.55% 434B
49.53x17.48x35.09x-.--% 237B
20.35x0.82x14.88x2.23% 182B
28.24x8.95x21.6x0.43% 152B
39.39x11.58x26.19x-.--% 74.9B
34.41x6.66x19.03x0.98% 78.47B
41.07x2.16x14.09x1.76% 55.5B
28x6.32x21.11x1.47% 54.07B
55.13x7.15x31.64x-.--% 45.33B
Average 35.90x 7.46x 22.13x 0.94% 145.95B
Weighted average by Cap. 33.05x 7.95x 21.22x 1.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!