Company Valuation: Spirent Communications plc

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 2,034 2,197 2,275 1,902 894 1,276
Change - 8.03% 3.54% -16.39% -53% 42.7%
Enterprise Value (EV) 1 1,884 1,984 2,130 1,715 807.3 1,154
Change - 5.34% 7.35% -19.5% -52.92% 42.98%
P/E 26.4x 26.3x 25.7x 19.2x 36.9x 99.8x
PBR 5.05x 4.95x 5.07x 4.06x 2.39x 3.25x
PEG - 3.08x 4.25x 1.5x -0.5x -2.1x
Capitalization / Revenue 4.04x 4.21x 3.95x 3.13x 1.88x 2.77x
EV / Revenue 3.74x 3.8x 3.7x 2.82x 1.7x 2.51x
EV / EBITDA 17.9x 17.6x 16.9x 12.9x 16.5x 25.4x
EV / EBIT 21.3x 20x 19.5x 14.6x 24.3x 36.3x
EV / FCF 21.4x 22.7x 29.6x 16.9x 34.2x 18.5x
FCF Yield 4.68% 4.41% 3.38% 5.92% 2.92% 5.41%
Dividend per Share 2 0.0539 0.0604 0.0676 0.0757 0.0276 -
Rate of return 1.62% 1.68% 1.81% 2.41% 1.76% -
EPS 2 0.1263 0.1371 0.1454 0.1636 0.0426 0.0222
Distribution rate 42.7% 44.1% 46.5% 46.3% 64.8% -
Net sales 1 503.6 522.4 576 607.5 474.3 460.2
EBITDA 1 105.1 112.6 126.4 133.4 48.8 45.5
EBIT 1 88.3 99 109 117.1 33.2 31.8
Net income 1 78 84.4 89.2 99.9 25.2 12.9
Net Debt 1 -150.2 -213 -145 -187.5 -86.7 -121.5
Reference price 2 3.331 3.604 3.740 3.135 1.571 2.216
Nbr of stocks (in thousands) 610,642 609,642 608,342 606,742 569,246 575,746
Announcement Date 3/24/20 A 3/24/21 A 3/30/22 A 4/3/23 A 3/27/24 A 5/21/25 A
1USD in Million2USD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.56B
26.13x5.86x15.17x1.59% 423B
48.32x17.12x34.31x-.--% 232B
16.37x0.66x11.9x2.76% 148B
20.92x6.53x15.77x0.59% 113B
33.83x6.58x19.06x1.03% 77.37B
39.37x11.8x26.39x-.--% 77.06B
28.8x6.58x21.71x1.42% 56.15B
39.38x2.07x13.16x1.84% 51.72B
62.3x8.06x35.65x-.--% 51.24B
Average 35.05x 7.25x 21.46x 1.03% 123.16B
Weighted average by Cap. 32.17x 7.81x 20.46x 1.14%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Spirent Communications plc

Historical PBR trend

Valuation ratios - PBR - Spirent Communications plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Spirent Communications plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Spirent Communications plc

  1. Stock Market
  2. Stocks
  3. SPT Stock
  4. Valuation Spirent Communications plc