Exclusive Networks SAS
PAR:EXN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (11.9), the stock would be worth €19.05 (0% upside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 11.8 | €18.96 |
0%
|
| 3-Year Average | 11.9 | €19.05 |
+0%
|
| 5-Year Average | 15 | €23.98 |
+26%
|
| Industry Average | 13.4 | €21.49 |
+13%
|
| Country Average | 13.2 | €21.24 |
+12%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
€1.9B
|
/ |
Jul 2024
€163m
|
= |
|
|
€1.9B
|
/ |
Dec 2024
€187.2m
|
= |
|
|
€1.9B
|
/ |
Dec 2025
€207.4m
|
= |
|
|
€1.9B
|
/ |
Dec 2026
€218.8m
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| FR |
|
Exclusive Networks SAS
PAR:EXN
|
1.7B EUR | 11.8 | 30.1 | |
| US |
|
International Business Machines Corp
NYSE:IBM
|
239B USD | 26 | 22.6 | |
| JP |
|
BrainPad Inc
TSE:3655
|
20.9T JPY | 52.7 | 551.4 | |
| IE |
|
Accenture PLC
NYSE:ACN
|
119.6B USD | 10.2 | 15.6 | |
| IN |
|
Tata Consultancy Services Ltd
NSE:TCS
|
9.4T INR | 13.4 | 19.2 | |
| IN |
|
Infosys Ltd
NSE:INFY
|
5.3T INR | 13.7 | 18.4 | |
| JP |
|
Fujitsu Ltd
TSE:6702
|
6.8T JPY | 17.3 | 14.3 | |
| IN |
|
HCL Technologies Ltd
NSE:HCLTECH
|
3.9T INR | 14.5 | 21.2 | |
| JP |
|
NEC Corp
TSE:6701
|
6T JPY | 18.9 | 24.5 | |
| JP |
N
|
NTT Data Group Corp
DUS:NT5
|
30.3B EUR | 21 | 38.8 | |
| JP |
|
NTT Data Corp
TSE:9613
|
5.6T JPY | 21.1 | 39.1 |
Market Distribution
| Min | 0 |
| 30th Percentile | 9.5 |
| Median | 13.2 |
| 70th Percentile | 17.5 |
| Max | 1 862.3 |
Other Multiples
Exclusive Networks SAS
Glance View
In the bustling world of modern technology, Exclusive Networks SAS has carved out a niche as a pivotal player in cybersecurity and cloud services distribution. Born in France, this company has grown into a vital bridge between innovative tech vendors and a sprawling network of resellers and integrators. The essence of Exclusive Networks' business model lies in its ability to connect high-demand cybersecurity and cloud solutions from leading manufacturers to end-users across the globe. By partnering with major tech providers like Fortinet, Palo Alto Networks, and others, Exclusive Networks facilitates seamless, efficient distribution, ensuring that the robust digital defenses and cloud innovations meet the market's insatiable demand. How does the company make money, you might ask? It's through a strategic, value-added distribution approach. Instead of merely acting as an intermediary, Exclusive Networks enhances the supply chain by providing its reseller partners with a myriad of support services—technical training, marketing assistance, and financial services. This value addition empowers partners to deliver solutions imbued with deeper expertise and reach, thereby driving higher sales volumes. In turn, Exclusive Networks earns revenue through a combination of distribution margins, service offerings, and success-based incentives from vendors, creating a symbiotic ecosystem where every stakeholder thrives on the growth and innovation in the cybersecurity and cloud sectors.