Valuation Verra Mobility Corporation

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2024-09-16 pm EDT			5-day change	1st Jan Change
27.10 ^USD	-0.18%		+2.30%	+17.67%

Aug. 20	Verra Mobility, Xtract Collaborate on Incident Management Services	MT
Aug. 20	Verra Mobility Corporation Partners with Xtract to Offer Incident Management Solutions to Vehicle Fleet Customers	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,227	2,178	2,408	2,073	3,830	4,462	-	-
Change	-	-2.19%	10.58%	-13.92%	84.79%	16.5%	-	-
Enterprise Value (EV) ¹	2,961	2,899	3,551	3,176	4,732	5,295	5,138	4,929
Change	-	-2.09%	22.46%	-10.56%	49.01%	11.89%	-2.96%	-4.07%
P/E ratio	66.6x	-671x	61.7x	27.7x	64x	32.7x	26.7x	20.7x
PBR	6.56x	6.26x	9.26x	9.52x	9.1x	8.57x	6.9x	5.55x
PEG	-	6x	-0x	0x	-2.3x	0x	1.2x	0.7x
Capitalization / Revenue	4.96x	5.53x	4.37x	2.8x	4.69x	5.07x	4.73x	4.33x
EV / Revenue	6.6x	7.37x	6.45x	4.28x	5.79x	6.01x	5.44x	4.79x
EV / EBITDA	12.3x	15.9x	13.1x	9.38x	12.7x	13.1x	11.6x	10x
EV / EBIT	30.7x	76.7x	31.7x	19.3x	25.1x	19x	15.9x	12.9x
EV / FCF	28.4x	128x	21.1x	18.7x	31.7x	36.1x	26.4x	20.3x
FCF Yield	3.52%	0.78%	4.74%	5.36%	3.15%	2.77%	3.79%	4.93%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.21	-0.02	0.25	0.5	0.36	0.8298	1.014	1.311
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	448.7	393.6	550.6	741.6	817.3	880.7	944	1,030
EBITDA ¹	241.4	181.8	270.9	338.5	371.5	404.5	444.5	491.4
EBIT ¹	96.46	37.82	111.9	164.7	188.8	278.5	323.5	383.2
Net income ¹	33.34	-3.445	41.45	92.48	57.02	135.7	160.5	201.2
Net Debt ¹	735	721.8	1,142	1,103	901.8	832.4	675.7	466.4
Reference price ²	13.99	13.42	15.43	13.83	23.03	27.10	27.10	27.10
Nbr of stocks (in thousands)	159,150	162,269	156,064	149,876	166,314	164,659	-	-
Announcement Date	3/2/20	3/1/21	4/21/22	3/1/23	2/29/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
VERRA MOBILITY CORPORATION	32.66x	6.01x	13.09x	-.--%	4.46B
COMPUTER AGE MANAGEMENT SERVICES LIMITED	48.8x	15.86x	34.45x	+1.29%	2.66B
WNS (HOLDINGS) LIMITED	18.42x	1.8x	8.71x	-.--%	2.48B
JMDC INC.	46.67x	7.47x	26.29x	+0.42%	2.14B
SDIC INTELLIGENCE XIAMEN INFORMATION CO., LTD.	36.82x	-	-	-.--%	1.25B
KEHUA DATA CO., LTD.	14.86x	0.95x	6.82x	+0.69%	1.23B
SHANGHAI @HUB CO.,LTD.	49.14x	5.91x	9.17x	+0.49%	1.11B
ITMAX SYSTEM	44.53x	18.02x	27.68x	+0.45%	799M
Average	36.49x	8.00x	18.03x	+0.42%	2.02B
Weighted average by Cap.	35.68x	7.50x	18.05x	+0.38%