Company Valuation: VirnetX Holding Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 358.1 185.2 92.85 25.33 29.27 71.28
Change - -48.29% -49.87% -72.72% 15.57% 143.5%
Enterprise Value (EV) 1 136.9 16.04 -59.12 -24.58 0.5386 57.6
Change - -88.29% -468.71% 58.43% 102.19% 10,594.68%
P/E 1.29x -4.64x -2.55x -0.9x -1.55x -3.34x
PBR 1.6x 0.98x 0.61x 0.45x 0.84x 3.12x
PEG - 0x 0.29x 0x 0x 3.11x
Capitalization / Revenue 1.18x 5,292x 1,934x 3,618x 5,855x 440x
EV / Revenue 0.45x 458x -1,232x -3,511x 108x 356x
EV / EBITDA 0.5x -0.98x 3.15x 0.78x -0.03x -3.05x
EV / EBIT 0.5x -0.98x 3.15x 0.78x -0.03x -3.04x
EV / FCF 0.75x -1.29x 6.8x 1.45x -0.05x -5.89x
FCF Yield 133% -77.6% 14.7% 69% -2,006% -17%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 78.4 -11.2 -10.2 -7.79 -5.054 -5
Distribution rate - - - - - -
Net sales 1 302.6 0.035 0.048 0.007 0.005 0.162
EBITDA 1 276.6 -16.42 -18.77 -31.44 -20.38 -18.92
EBIT 1 276.6 -16.43 -18.78 -31.44 -20.4 -18.94
Net income 1 280.4 -39.59 -36.26 -27.87 -18.18 -18.22
Net Debt 1 -221.2 -169.2 -152 -49.91 -28.74 -13.68
Reference price 2 100.80 52.00 26.00 7.00 7.85 16.69
Nbr of stocks (in thousands) 3,553 3,562 3,571 3,618 3,729 4,271
Announcement Date 3/16/21 3/16/22 3/31/23 3/15/24 3/17/25 3/24/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 45.67M
25.03x4.04x14.03x2.7% 239B
23.05x4.84x11.87x0.72% 199B
16.05x1.83x9.4x2.95% 144B
-134.06x18.45x101.45x-.--% 120B
-565.49x40.19x165.11x-.--% 113B
16.28x2.93x11.32x4.94% 93.45B
22.8x5.91x14.51x2.48% 66.94B
15.27x2.22x9.43x4.99% 47.77B
25.04x2.08x13.19x1.24% 48.79B
Average -61.78x 9.17x 38.92x 2.22% 107.27B
Weighted average by Cap. -58.13x 9.18x 38.31x 2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - VirnetX Holding Corporation

Historical PBR trend

Valuation ratios - PBR - VirnetX Holding Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - VirnetX Holding Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - VirnetX Holding Corporation

  1. Stock Market
  2. Stocks
  3. VHC Stock
  4. Valuation VirnetX Holding Corporation