Company Valuation: WidePoint Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 35.23 15.66 20.19 42.93 53.11 100.5 -
Change - -55.55% 28.95% 112.58% 23.73% 89.24% -
Enterprise Value (EV) 35.23 15.66 20.19 36.15 43.3 100.5 100.5
Change - -55.55% 28.95% 79.03% 19.76% 132.15% 0%
P/E 98.3x -0.67x -5.04x -23x -19.2x 259x 6.91x
PBR - - - - - - -
PEG - 0x 0.1x 0.4x -0.6x -2x 0x
Capitalization / Revenue 0.4x 0.17x - 0.3x 0.35x 0.58x 0.46x
EV / Revenue 0x 0x - 0x 0x 0.58x 0.46x
EV / EBITDA 0x 0x - 0x 0x 21.5x 4.89x
EV / EBIT 0x -0x - -0x -0x 247x 6.3x
EV / FCF - - - 0x 0x 23x 4.96x
FCF Yield - - - 3.64% 1.53% 4.34% 20.2%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 0.04 -2.7 -0.46 -0.21 -0.28 0.04 1.5
Distribution rate - - - - - - -
Net sales 1 87.34 94.1 - 142.6 150.5 172.7 217.7
EBITDA 1 3.768 1.063 - 2.6 1.08 4.667 20.56
EBIT 1 0.6076 -3.345 - -1.88 -2.785 0.4063 15.96
Net income 1 0.3411 -23.59 -4.046 -1.937 -2.751 0.4516 15.84
Net Debt - - - -6.775 -9.818 - -
Reference price 2 3.93 1.82 2.32 4.84 5.37 10.37 10.37
Nbr of stocks (in thousands) 8,964 8,604 8,704 8,870 9,891 9,693 -
Announcement Date 3/28/22 A 3/27/23 A 3/26/24 A 4/15/25 A 3/25/26 A - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
259.25x - - - 101M
23.41x3.77x13.18x2.86% 222B
-111.07x17.66x101.98x-.--% 110B
12.64x1.4x7.33x3.8% 104B
15.63x2.86x10.8x5.26% 91.82B
21.26x5.54x13.6x2.68% 63.87B
15.38x2.25x9.53x5.08% 50B
18.39x2.36x11.32x4.73% 38.42B
20.66x1.52x9.63x0.92% 38.98B
19.65x1.6x9.8x1.49% 38.35B
Average 29.52x 4.33x 20.80x 2.98% 75.81B
Weighted average by Cap. 0.24x 5.10x 24.30x 2.92%

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. WYY Stock
  4. Valuation WidePoint Corporation