Company Valuation: Cerence Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,653 620.3 821.6 131.7 539.8 385.4 - -
Change - -83.02% 32.45% -83.97% 309.9% -28.61% - -
Enterprise Value (EV) 1 3,796 795.8 987.2 286.6 652 436.4 416.5 376.1
Change - -79.03% 24.05% -70.97% 127.5% -33.07% -4.55% -9.72%
P/E 82.1x -1.99x -14.6x -0.22x -29x 256x 49.2x 20x
PBR - - - 1.1x 3.57x - - -
PEG - 0x 0.2x -0x 0.3x -2x 0x 0x
Capitalization / Revenue 9.43x 1.89x 2.79x 0.4x 2.14x 1.23x 1.33x 1.29x
EV / Revenue 9.8x 2.43x 3.35x 0.86x 2.59x 1.4x 1.44x 1.26x
EV / EBITDA 24.3x 9.22x 23.8x 3.56x 13.6x 6.28x 7.06x 5.55x
EV / EBIT 25.9x 10.3x 31.1x 3.96x 16.6x 7.41x 8.52x 6.67x
EV / FCF 60.9x -40.6x 416x 23.5x 13.9x 5.65x 6.47x 4.82x
FCF Yield 1.64% -2.46% 0.24% 4.26% 7.18% 17.7% 15.5% 20.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.17 -7.93 -1.4 -14.12 -0.43 0.0333 0.1733 0.425
Distribution rate - - - - - - - -
Net sales 1 387.2 327.9 294.5 331.5 251.8 312.7 288.9 298.7
EBITDA 1 155.9 86.36 41.52 80.62 48.06 69.46 59.02 67.76
EBIT 1 146.4 76.92 31.75 72.29 39.18 58.87 48.91 56.4
Net income 1 45.89 -310.8 -56.25 -588.1 -18.71 2.108 23.3 24.89
Net Debt 1 142.9 175.5 165.6 154.9 112.2 51.04 31.16 -9.31
Reference price 2 96.110 15.750 20.370 3.150 12.460 8.520 8.520 8.520
Nbr of stocks (in thousands) 38,006 39,383 40,333 41,804 43,320 45,230 - -
Announcement Date 11/22/21 11/29/22 11/27/23 11/21/24 11/19/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
255.63x1.4x6.28x-.--% 385M
24.38x9x14.65x0.81% 3,567B
113.92x49.17x79.81x-.--% 415B
438.65x18.86x74.29x-.--% 88.81B
67.37x14.21x29.97x-.--% 89.08B
153.12x8.95x22.84x-.--% 79.12B
40.29x2.04x16.24x-.--% 73.16B
126.04x5.18x24.99x-.--% 45.18B
160.03x5.08x19.53x-.--% 40.08B
26.68x5.46x26.22x-.--% 35.11B
Average 140.61x 11.93x 31.48x 0.08% 443.24B
Weighted average by Cap. 46.78x 12.84x 22.66x 0.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CRNC Stock
  4. Valuation Cerence Inc.