Financials RingCentral, Inc.

Equities

RNG

US76680R2067

Software

Market Closed - Nyse 04:00:02 2024-04-26 pm EDT 5-day change 1st Jan Change
30.64 USD +2.10% Intraday chart for RingCentral, Inc. +4.36% -9.75%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 14,523 33,968 17,507 3,399 3,183 2,829 - -
Enterprise Value (EV) 1 14,566 34,734 18,638 4,731 4,506 3,849 3,505 2,787
P/E ratio -264 x -403 x -45.7 x -3.84 x -19.5 x -24.5 x -91 x 46.7 x
Yield - - - - - - - -
Capitalization / Revenue 16.1 x 28.7 x 11 x 1.71 x 1.45 x 1.19 x 1.1 x 1.02 x
EV / Revenue 16.1 x 29.3 x 11.7 x 2.38 x 2.05 x 1.61 x 1.36 x 1.01 x
EV / EBITDA 121 x 219 x 84.3 x 14.9 x 8.96 x 6.45 x 5.1 x 3.58 x
EV / FCF 709 x -297 x 234 x 45.1 x 12 x 9.52 x 7.35 x 5.47 x
FCF Yield 0.14% -0.34% 0.43% 2.22% 8.35% 10.5% 13.6% 18.3%
Price to Book 20 x 108 x 50.7 x -6.98 x - -22.2 x 15.9 x 4.29 x
Nbr of stocks (in thousands) 86,102 89,632 93,443 96,024 93,747 92,318 - -
Reference price 2 168.7 379.0 187.4 35.40 33.95 30.64 30.64 30.64
Announcement Date 2/10/20 2/16/21 2/22/22 2/15/23 2/20/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 902.9 1,184 1,595 1,988 2,202 2,384 2,581 2,768
EBITDA 1 120.5 158.6 221 317.9 503.1 596.5 686.6 778
EBIT 1 82.67 115 162.1 245.9 420.2 500.9 576.9 634.8
Operating Margin 9.16% 9.72% 10.17% 12.37% 19.08% 21.01% 22.35% 22.93%
Earnings before Tax (EBT) 1 -56.94 -82.06 -373.7 -874.1 -156.8 -82.32 10.03 91.74
Net income 1 -53.61 -83 -376.2 -879.2 -165.2 -111.1 -21.3 106.9
Net margin -5.94% -7.01% -23.59% -44.22% -7.5% -4.66% -0.83% 3.86%
EPS 2 -0.6400 -0.9400 -4.100 -9.230 -1.740 -1.249 -0.3366 0.6562
Free Cash Flow 1 20.55 -116.9 79.5 104.9 376.1 404.3 477 509.8
FCF margin 2.28% -9.88% 4.99% 5.27% 17.08% 16.96% 18.48% 18.41%
FCF Conversion (EBITDA) 17.05% - 35.98% 32.98% 74.77% 67.78% 69.46% 65.52%
FCF Conversion (Net income) - - - - - - - 476.87%
Dividend per Share 2 - - - - - - - -
Announcement Date 2/10/20 2/16/21 2/22/22 2/15/23 2/20/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 414.6 448.5 467.7 486.9 509 524.7 533.7 539.3 558.2 571.3 578.3 585.8 602.6 617 627.1
EBITDA 1 60.05 63.44 65.53 72.75 86.96 92.69 112.3 125 127.8 138 136.1 143.7 153.6 161.9 163.5
EBIT 1 43.55 47.27 48.65 55.17 68.66 73.4 92.01 104.4 106.8 117 113.5 119.7 129.3 138.4 134.2
Operating Margin 10.5% 10.54% 10.4% 11.33% 13.49% 13.99% 17.24% 19.37% 19.14% 20.47% 19.62% 20.43% 21.46% 22.42% 21.41%
Earnings before Tax (EBT) 1 -146.2 -117.3 -150 -158.5 -283.7 -281.8 -51.31 -14.53 -45.9 -45.11 -39.14 -27.51 -13.26 -1.175 -7.9
Net income 1 -146.8 -118.4 -151 -159.5 -284.6 -284.1 -54.4 -21.48 -42.12 -47.24 -46 -32.61 -21.8 -13.68 -17.48
Net margin -35.39% -26.39% -32.28% -32.76% -55.91% -54.13% -10.19% -3.98% -7.55% -8.27% -7.95% -5.57% -3.62% -2.22% -2.79%
EPS 2 -1.600 -1.270 -1.600 -1.680 -2.980 -2.970 -0.5700 -0.2300 -0.4500 -0.5000 -0.5064 -0.3565 -0.2458 -0.1502 -0.2412
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 11/9/21 2/22/22 5/9/22 8/2/22 11/9/22 2/15/23 5/9/23 8/7/23 11/6/23 2/20/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 43.3 767 1,131 1,332 1,323 1,020 677 -
Net Cash position 1 - - - - - - - 41.3
Leverage (Debt/EBITDA) 0.3591 x 4.835 x 5.119 x 4.189 x 2.63 x 1.71 x 0.9855 x -
Free Cash Flow 1 20.6 -117 79.5 105 376 404 477 510
ROE (net income / shareholders' equity) 13.7% -15.7% -116% - - 23.3% 133% 95.5%
ROA (Net income/ Total Assets) 6.2% -4.57% -15.8% -35.9% -8.22% -5.68% -1.64% 1.88%
Assets 1 -864.3 1,818 2,382 2,447 2,009 1,957 1,296 5,673
Book Value Per Share 2 8.420 3.490 3.690 -5.070 - -1.380 1.930 7.140
Cash Flow per Share 2 0.7800 -0.4000 1.660 2.010 4.210 4.570 5.710 5.890
Capex 1 27.8 43.6 29 32.7 23.5 27.9 33.9 35.1
Capex / Sales 3.08% 3.69% 1.82% 1.65% 1.07% 1.17% 1.31% 1.27%
Announcement Date 2/10/20 2/16/21 2/22/22 2/15/23 2/20/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
26
Last Close Price
30.64 USD
Average target price
39.68 USD
Spread / Average Target
+29.50%
Consensus
  1. Stock Market
  2. Equities
  3. RNG Stock
  4. Financials RingCentral, Inc.