Valuation Casa Systems, Inc.

Equities

Market Closed - OTC Markets Other stock markets 03:53:02 2024-06-07 pm EDT			5-day change	1st Jan Change
0.004100 ^USD	-53.14%		-.--%	-99.23%

Jun. 10	Vecima Networks Terminates Agreement to Buy Casa Systems' Cable Business Assets	MT
Jun. 07	Casa Systems, Inc. Went Out of Business	CI

Fiscal Period: December	2017	2018	2019	2020	2021	2022
Capitalization ¹	1,316	1,087	344.4	515.3	487.7	258.3
Change	-	-17.41%	-68.31%	49.64%	-5.37%	-47.03%
Enterprise Value (EV) ¹	1,353	1,102	524	649.1	609.1	362.6
Change	-	-18.56%	-52.43%	23.87%	-6.17%	-40.46%
P/E ratio	68.3x	16.6x	-7.11x	21.3x	151x	-3.16x
PBR	28.7x	14.6x	8.89x	6.75x	5.84x	5.23x
PEG	-	0x	0x	-0x	-1.7x	0x
Capitalization / Revenue	3.74x	3.66x	1.22x	1.31x	1.22x	0.9x
EV / Revenue	3.85x	3.71x	1.86x	1.65x	1.52x	1.27x
EV / EBITDA	9.4x	12.5x	71.7x	15.4x	20.9x	-8.57x
EV / EBIT	9.93x	14x	-93.2x	26.8x	45.3x	-6.51x
EV / FCF	-36.4x	17.4x	-8.84x	21.9x	27.5x	19x
FCF Yield	-2.74%	5.76%	-11.3%	4.57%	3.64%	5.25%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.26	0.79	-0.5749	0.29	0.0376	-0.8647
Distribution rate	-	-	-	-	-	-
Net sales ¹	351.6	297.1	282.3	393.2	401.3	286.5
EBITDA ¹	144	88.42	7.311	42.18	29.14	-42.3
EBIT ¹	136.2	78.97	-5.625	24.21	13.46	-55.68
Net income ¹	88.5	73.01	-48.21	24.8	3.207	-79.2
Net Debt ¹	36.8	14.87	179.6	133.8	121.4	104.3
Reference price ²	17.760000	13.130000	4.090000	6.170000	5.670000	2.730000
Nbr of stocks (in thousands)	74,097	82,775	84,204	83,524	86,006	94,621
Announcement Date	3/7/18	2/28/19	2/27/20	2/25/21	2/25/22	3/15/23

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CISCO SYSTEMS, INC.	22.72x	3.83x	10.49x	+3.20%	205B
ARISTA NETWORKS, INC.	46.26x	15.76x	34.32x	-.--%	119B
MOTOROLA SOLUTIONS, INC.	50.75x	7.15x	22.76x	+0.87%	73.21B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	14.35x	0.56x	9.85x	+3.68%	52.99B
GARMIN LTD.	28.38x	5.12x	20.75x	+1.77%	33.01B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	15.4x	1.89x	10.06x	+3.83%	32.88B
ERICSSON	33.1x	0.94x	7.1x	+3.62%	25.02B
NOKIA OYJ	15.68x	0.82x	4.96x	+3.68%	23.22B
ZHONGJI INNOLIGHT CO., LTD.	23.22x	4.78x	18.7x	+0.69%	17.2B
Average	27.76x	4.54x	15.44x	+2.37%	64.66B
Weighted average by Cap.	30.39x	6.14x	17.29x	+2.21%