Valuation ReposiTrak, Inc.

Stocks

Real-time Estimate Cboe BZX 00:28:27 23/09/2026 HKT			5-day change	1st Jan Change
8.225 ^USD	-0.30%		+0.24%	-33.55%

09-19	ReposiTrak Keeps Quarterly Dividend at $0.02 a Share, Payable Nov. 13 to Holders of Record Sept. 30	MT
09-18	ReposiTrak, Inc. Declares Quarterly Cash Dividend, Payable on or About November 13, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	107.3	81.82	185.2	278.6	359.1	149.9	-	-
Change	-	-23.76%	126.35%	50.45%	28.89%	-58.25%	-	-
Enterprise Value (EV) ¹	89.25	62.95	161.2	253.7	331.1	119.8	113.5	104.9
Change	-	-29.47%	156.09%	57.37%	30.49%	-63.81%	-5.28%	-7.55%
P/E	30.6x	24.4x	37.4x	52.7x	56.1x	22.3x	19.2x	16.8x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	0.7x	7.11x	2.7x	3.9x	1.2x	1.2x
Capitalization / Revenue	5.11x	4.53x	9.7x	13.6x	15.9x	6.35x	5.77x	5.24x
EV / Revenue	4.25x	3.49x	8.44x	12.4x	14.6x	5.07x	4.36x	3.67x
EV / EBITDA	21x	11x	24.6x	38.6x	42x	13.5x	11.5x	9.3x
EV / EBIT	27.6x	13x	29.4x	50.5x	53.2x	15.3x	12.3x	9.85x
EV / FCF	17x	8.48x	20.3x	36.8x	39.4x	10.7x	12.8x	10.5x
FCF Yield	5.89%	11.8%	4.94%	2.72%	2.54%	9.31%	7.8%	9.51%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.18	0.18	0.27	0.29	0.35	0.37	0.43	0.49
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	21.01	18.05	19.1	20.45	22.61	23.61	26	28.6
EBITDA ¹	4.249	5.712	6.561	6.581	7.882	8.873	9.864	11.28
EBIT ¹	3.229	4.837	5.481	5.024	6.227	7.836	9.244	10.65
Net income ¹	3.531	3.417	5.004	5.409	6.618	7.16	8.361	9.548
Net Debt ¹	-18.07	-18.87	-23.99	-24.94	-28.06	-30.12	-36.44	-45.01
Reference price ²	5.510	4.400	10.090	15.290	19.650	8.250	8.250	8.250
Nbr of stocks (in thousands)	19,478	18,596	18,356	18,224	18,276	18,174	-	-
Announcement Date	28/9/21	28/9/22	28/9/23	30/9/24	29/9/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REPOSITRAK, INC.	22.3x	5.07x	13.5x	-	150M
MICROSOFT CORPORATION	25.47x	9.41x	15.38x	0.79%	3,725B
PALANTIR TECHNOLOGIES INC.	119.97x	52.27x	84.83x	-.--%	440B
DATADOG, INC.	437.78x	18.68x	73.82x	-.--%	87.99B
CADENCE DESIGN SYSTEMS, INC.	61.36x	12.96x	27.33x	-.--%	81.21B
SYNOPSYS, INC.	101.17x	8.62x	21.84x	-.--%	77.01B
SEA LIMITED	34.63x	1.68x	13.43x	-.--%	62.87B
ATLASSIAN CORPORATION	197.75x	6.31x	24.41x	-.--%	49.53B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	113.94x	4.5x	21.87x	-.--%	39.25B
TWILIO INC.	30.97x	6.44x	30.91x	-.--%	40.86B
Average	114.53x	12.59x	32.73x	0.09%	460.36B
Weighted average by Cap.	47.06x	13.52x	23.71x	0.64%