Company Valuation: Forrester Research, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,126 681.3 515.8 297.7 154.3 209.6 -
Change - -39.49% -24.29% -42.29% -48.16% 35.85% -
Enterprise Value (EV) 1 1,067 608 426.3 228 61.65 86.94 79.54
Change - -43% -29.88% -46.52% -72.96% 41.02% -8.51%
P/E 45.9x 31.4x 168x -52.2x -1.29x -21.6x 55.1x
PBR - - - - - - -
PEG - -2.9x -2x 0x -0x 0.2x -0x
Capitalization / Revenue 2.28x 1.27x 1.07x 0.69x 0.39x 0.59x 0.59x
EV / Revenue 2.16x 1.13x 0.89x 0.53x 0.16x 0.24x 0.22x
EV / EBITDA 16.9x 9.44x 5.86x 4.95x 1.7x 3.19x 2.59x
EV / EBIT 27.6x 14.5x 8.15x 5.92x 2.04x 3.99x 3.1x
EV / FCF 11.1x 18x 26.4x -31.4x 3.41x 2x 2.53x
FCF Yield 9.03% 5.55% 3.79% -3.18% 29.4% 49.9% 39.5%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 1.28 1.14 0.16 -0.3 -6.28 -0.51 0.2
Distribution rate - - - - - - -
Net sales 1 494.3 537.8 480.8 432.5 396.9 355.2 357.7
EBITDA 1 63.16 64.42 72.69 46.06 36.28 27.22 30.73
EBIT 1 38.64 41.99 52.28 38.5 30.26 21.77 25.62
Net income 1 24.84 21.81 3.05 -5.747 -119.4 -9.795 3.722
Net Debt 1 -59.28 -73.32 -89.49 -69.67 -92.66 -122.7 -130.1
Reference price 2 58.73 35.76 26.81 15.67 8.12 11.01 11.01
Nbr of stocks (in thousands) 19,171 19,052 19,239 18,996 19,003 19,039 -
Announcement Date 2/10/22 2/9/23 2/8/24 2/11/25 2/12/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-23.88x0.31x4.01x - 232M
14.35x1.56x7.14x3.95% 27.71B
9.74x1.03x6.02x4.07% 22.09B
13.2x5.87x10.32x6.43% 11.27B
144.92x0.54x136.83x - 6.38B
11.34x0.79x4.94x-.--% 5.99B
-63.33x1.98x8.29x0% 6.01B
15.95x1.33x4.12x2.94% 5.72B
17.55x0.75x4.57x3.63% 5.84B
Average 15.54x 1.57x 20.69x 3% 10.14B
Weighted average by Cap. 17.12x 1.80x 15.91x 3.66%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Forrester Research, Inc.

Historical PBR trend

Valuation ratios - PBR - Forrester Research, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Forrester Research, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Forrester Research, Inc.

  1. Stock Market
  2. Stocks
  3. FORR Stock
  4. Valuation Forrester Research, Inc.