Company Valuation: Cerence Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,653 620.3 821.6 131.7 539.8 368.2 - -
Change - -83.02% 32.45% -83.97% 309.9% -31.79% - -
Enterprise Value (EV) 1 3,796 795.8 987.2 286.6 652 419.2 399.3 358.9
Change - -79.03% 24.05% -70.97% 127.5% -35.7% -4.74% -10.13%
P/E 82.1x -1.99x -14.6x -0.22x -29x 244x 47x 19.2x
PBR - - - 1.1x 3.57x - - -
PEG - 0x 0.2x -0x 0.3x -2x 0x 0x
Capitalization / Revenue 9.43x 1.89x 2.79x 0.4x 2.14x 1.18x 1.27x 1.23x
EV / Revenue 9.8x 2.43x 3.35x 0.86x 2.59x 1.34x 1.38x 1.2x
EV / EBITDA 24.3x 9.22x 23.8x 3.56x 13.6x 6.04x 6.77x 5.3x
EV / EBIT 25.9x 10.3x 31.1x 3.96x 16.6x 7.12x 8.17x 6.36x
EV / FCF 60.9x -40.6x 416x 23.5x 13.9x 5.43x 6.2x 4.6x
FCF Yield 1.64% -2.46% 0.24% 4.26% 7.18% 18.4% 16.1% 21.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.17 -7.93 -1.4 -14.12 -0.43 0.0333 0.1733 0.425
Distribution rate - - - - - - - -
Net sales 1 387.2 327.9 294.5 331.5 251.8 312.7 288.9 298.7
EBITDA 1 155.9 86.36 41.52 80.62 48.06 69.46 59.02 67.76
EBIT 1 146.4 76.92 31.75 72.29 39.18 58.87 48.91 56.4
Net income 1 45.89 -310.8 -56.25 -588.1 -18.71 2.108 23.3 24.89
Net Debt 1 142.9 175.5 165.6 154.9 112.2 51.04 31.16 -9.31
Reference price 2 96.110 15.750 20.370 3.150 12.460 8.140 8.140 8.140
Nbr of stocks (in thousands) 38,006 39,383 40,333 41,804 43,320 45,230 - -
Announcement Date 22/11/21 29/11/22 27/11/23 21/11/24 19/11/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
244.22x1.34x6.04x-.--% 368M
25.01x9.23x15.11x0.79% 3,657B
108.66x47.21x76.63x-.--% 399B
393.04x16.8x66.42x-.--% 79.61B
59.29x12.53x26.43x-.--% 78.47B
99.99x8.53x21.61x-.--% 76.11B
36.33x1.78x14.22x-.--% 65.96B
181.48x5.77x22.3x-.--% 45.46B
117.76x4.65x22.77x-.--% 40.57B
26.9x5.55x26.62x-.--% 35.5B
Average 129.27x 11.34x 29.81x 0.08% 447.73B
Weighted average by Cap. 43.51x 12.58x 22.02x 0.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CRNC Stock
  4. Valuation Cerence Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!