Using the industry peer median P/E Multiples multiple (trailing + forward), SuperCom Ltd. (SPCB) has a fair value of $13.05 based on 1 comparable companies in the Security & Protection Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| SuperCom Ltd.SPCB | 53 | 14.1x | 4.9x |
| rYojbaba Co., Ltd. Common Shares | 24 | 17.3x | — |
| Industry Median | 17.3x | — | |
| (*) Profit after tax | 4 | ||
| Equity Value | 65 | ||
| (/) Outstanding shares | 5 | ||
| Fair Price | $13 | ||
Using the industry peer median EV/EBITDA multiple (trailing + forward), SuperCom Ltd. (SPCB) has a fair value of $8.80 based on 1 comparable companies in the Security & Protection Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| SuperCom Ltd.SPCB | 53 | 14.8x | 15.7x |
| rYojbaba Co., Ltd. Common Shares | 24 | 12.6x | — |
| Industry Median | 12.6x | — | |
| (*) EBITDA | 4 | ||
| = Enterprise Value | 54 | ||
| (-) Net Debt | 11 | ||
| Equity Value | 44 | ||
| (/) Outstanding shares | 5 | ||
| Fair Price | $9 | ||
Using the industry peer median EV/Revenue multiple (trailing + forward), SuperCom Ltd. (SPCB) has a fair value of $1.73 based on 5 comparable companies in the Security & Protection Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| SuperCom Ltd.SPCB | 53 | 2.3x | 2.4x |
| Knightscope, Inc. | 25 | 0.7x | 0.7x |
| rYojbaba Co., Ltd. Common Shares | 24 | 2.7x | — |
| Flux Power Holdings, Inc. | 18 | 0.5x | 0.7x |
| Xos, Inc. | 17 | 0.5x | 0.4x |
| Hyperscale Data, Inc. | 13 | 1.2x | 3.5x |
| Industry Median | 0.7x | 0.7x | |
| (*) Revenue | 28 | 26 | |
| = Enterprise Value | 21 | 18 | |
| (-) Net Debt | 11 | 11 | |
| Equity Value | 10 | 7 | |
| (/) Outstanding shares | 5 | 5 | |
| Fair Price | $2 | $1 | |
Using the PEG framework with historical EPS growth of 25.0%, the company has a fair value of $19.00 based on TTM EPS (FY2025) of $0.76. The current PEG ratio is 0.14.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
Growth above 25% is capped — hypergrowth may not be sustainable long-term.
| EPS Growth RateHistorical | 100.0% |
| Adjusted Growth (clamped 8–25%)Clamped | 25.0% |
| Fair P/E | 25.0x |
| TTM EPS (FY2025) | $0.76 |
| Fair Value | $19.00 |
No analyst estimates available.
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $-10.1M | $-3.87 | — |
| FY2022 | $-7.5M | $-2.02 | — |
| FY2023 | $-4.0M | $-11.90 | — |
| FY2024 | $661,000 | $0.38 | — |
| FY2025 | $3.7M | $0.76 | +100.0% |
4Y Historical EPS CAGR: 100.0%
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.