Company Valuation: Cerence Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 3,653 620.3 821.6 131.7 539.8 371.8 - -
Change - -83.02% 32.45% -83.97% 309.9% -31.11% - -
Enterprise Value (EV) 1 3,796 795.8 987.2 286.6 652 444 397.5 340.6
Change - -79.03% 24.05% -70.97% 127.5% -31.91% -10.47% -14.31%
P/E ratio 82.1x -1.99x -14.6x -0.22x -29x 45.9x 33.7x -
PBR - - - 1.1x 3.57x - - -
PEG - 0x 0.2x -0x 0.3x -0x 0.9x -
Capitalization / Revenue 9.43x 1.89x 2.79x 0.4x 2.14x 1.18x 1.3x 1.32x
EV / Revenue 9.8x 2.43x 3.35x 0.86x 2.59x 1.41x 1.39x 1.21x
EV / EBITDA 24.3x 9.22x 23.8x 3.56x 13.6x 6.57x 6.01x -
EV / EBIT 25.9x 10.3x 31.1x 3.96x 16.6x 7.63x 14.4x -
EV / FCF 60.9x -40.6x 416x 23.5x 13.9x 8.07x - -
FCF Yield 1.64% -2.46% 0.24% 4.26% 7.18% 12.4% - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.17 -7.93 -1.4 -14.12 -0.43 0.18 0.245 -
Distribution rate - - - - - - - -
Net sales 1 387.2 327.9 294.5 331.5 251.8 313.9 286.2 282.3
EBITDA 1 155.9 86.36 41.52 80.62 48.06 67.63 66.09 -
EBIT 1 146.4 76.92 31.75 72.29 39.18 58.2 27.51 -
Net income 1 45.89 -310.8 -56.25 -588.1 -18.71 1.382 27.13 -
Net Debt 1 142.9 175.5 165.6 154.9 112.2 72.13 25.65 -31.24
Reference price 2 96.110 15.750 20.370 3.150 12.460 8.260 8.260 8.260
Nbr of stocks (in thousands) 38,006 39,383 40,333 41,804 43,320 45,018 - -
Announcement Date 11/22/21 11/29/22 11/27/23 11/21/24 11/19/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
45.89x1.41x6.57x-.--% 372M
23.33x8.92x14.79x0.9% 2,980B
229.78x69.59x140.27x-.--% 313B
159.21x9.5x20.77x-.--% 83.62B
77.75x15.32x32.03x-.--% 81.51B
229.77x69.45x218.29x-.--% 68.41B
39.38x2.49x15.88x-.--% 63.19B
-38.16x4.94x19.81x-.--% 44.77B
-104.01x5.49x33.55x-.--% 35.86B
17.72x3.05x8.57x1.67% 24.83B
Average 68.07x 19.02x 51.05x 0.26% 369.58B
Weighted average by Cap. 47.18x 15.11x 29.92x 0.74%

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. Equities
  3. CRNC Stock
  4. Valuation Cerence Inc.