Company Valuation: SuperCom

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 15.03 6.464 3.571 9.502 42.39 52.3 - -
Change - -56.99% -44.76% 166.13% 346.05% 23.39% - -
Enterprise Value (EV) 15.03 6.464 3.571 9.502 42.39 52.3 52.3 52.3
Change - -56.99% -44.76% 166.13% 346.05% 23.39% 0% 0%
P/E - -0.89x -0.64x 12.7x 11x 40.6x 32.5x 18x
PBR - - - - - - - -
PEG - - 0x -0x 0x -0.6x 1.3x 0.2x
Capitalization / Revenue 1.23x 0.37x 0.13x 0.34x 1.52x 1.71x 1.52x 1.3x
EV / Revenue 0x 0x 0x 0x 0x 1.71x 1.52x 1.3x
EV / EBITDA - 0x - 0x 0x 5.27x 5.59x 5.56x
EV / EBIT -0x -0x -0x -0x -0x 33.4x 18.3x 10.3x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - -40 -12 0.38 0.82 0.24 0.3 0.54
Distribution rate - - - - - - - -
Net sales 1 12.27 17.65 26.57 27.64 27.9 30.55 34.31 40.3
EBITDA 1 - 0.197 - 6.322 9.441 9.919 9.35 9.4
EBIT 1 -6.737 -6.005 -3.359 -0.777 -0.322 1.567 2.86 5.1
Net income 1 - -7.457 -4.022 0.661 3.748 1.34 1.96 3.4
Net Debt - - - - - - - -
Reference price 2 111.000 35.600 7.724 4.820 9.050 9.740 9.740 9.740
Nbr of stocks (in thousands) 135 182 462 1,971 4,684 5,369 - -
Announcement Date 3/31/22 4/20/23 4/22/24 4/28/25 4/28/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.07x9.26x15.15x0.8% 3,667B
116.4x50.67x82.24x-.--% 427B
410.75x17.46x69.02x-.--% 82.56B
58.87x12.44x26.23x-.--% 77.91B
96.92x8.29x21x-.--% 73.77B
34.34x1.66x13.29x-.--% 62.34B
194.07x6.2x23.93x-.--% 48.61B
111.51x4.4x21.39x-.--% 38.42B
28.38x5.87x28.18x-.--% 37.45B
Average 119.59x 12.92x 33.38x 0.09% 501.61B
Weighted average by Cap. 45.23x 13.16x 22.99x 0.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!