Company Valuation: RadNet, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,609 1,080 2,361 5,170 5,514 5,503 - -
Change - -32.87% 118.56% 119% 6.66% -0.2% - -
Enterprise Value (EV) 1,609 1,080 2,361 5,446 5,837 5,503 5,503 5,503
Change - -32.87% 118.56% 130.71% 7.17% -5.71% 0% 0%
P/E 65.5x 111x 695x 1,746x -285x 999x 92x 59.8x
PBR 7.04x 3.26x - 4.56x - - - -
PEG - -1.8x -9.8x -87.3x 0x -8x 0x 1.1x
Capitalization / Revenue 1.22x 0.76x 1.46x 2.83x 2.7x 2.19x 1.99x 1.82x
EV / Revenue 0x 0x 0x 0x 0x 2.19x 1.99x 1.82x
EV / EBITDA 0x 0x 0x 0x 0x 15.1x 13.1x 11.6x
EV / EBIT 0x 0x 0x 0x 0x 44.2x 28.1x 24.4x
EV / FCF 0x 0x 0x 0x 0x 43.7x 36x -
FCF Yield 0.72% 2.5% 1.87% 0.87% 1.55% 2.29% 2.78% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.46 0.17 0.05 0.04 -0.25 0.07 0.76 1.17
Distribution rate - - - - - - - -
Net sales 1 1,315 1,430 1,617 1,830 2,040 2,507 2,759 3,017
EBITDA 1 218.9 192.5 232.3 279.5 300.2 364.8 421.1 473.2
EBIT 1 82.55 46.36 98.7 104.6 61.99 124.4 196 225.2
Net income 1 24.73 10.65 3.044 2.793 -18.65 5.75 60.32 92.9
Net Debt - - - 276.2 322.7 - - -
Reference price 2 30.11 18.83 34.77 69.84 71.35 69.93 69.93 69.93
Nbr of stocks (in thousands) 53,437 57,361 67,895 74,027 77,282 78,697 - -
Announcement Date 3/1/22 3/1/23 2/29/24 2/27/25 3/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.4x0.39x8.06x3.12% 109B
14.3x1.8x9x0.73% 91.66B
-292.81x19.87x-343.85x-.--% 58.88B
13.37x1.47x8.89x2.67% 27.78B
22.74x2.54x12.9x1.43% 25.51B
21.86x2.02x11.6x0.96% 24.7B
30.99x5.59x23.23x2.25% 20.99B
7.71x1.4x6.37x-.--% 20.45B
30.1x2.82x12.71x1.49% 16.65B
Average -15.48x 4.21x -27.90x 1.41% 43.95B
Weighted average by Cap. -29.77x 4.36x -42.60x 1.55%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA