🎉 M&A multiples are live!
Check it out!

DrayTek Valuation Multiples

Discover revenue and EBITDA valuation multiples for DrayTek and similar public comparables like HFCL, Thaicom, and Intracom Holdings.

DrayTek Overview

About DrayTek

DrayTek Corp is a Taiwan-based manufacturer of networking equipment and management systems. It provides networking solutions around the world. The company offers enterprise-level firewalls; routers; switches; Hotspot Web Portals; Assisted Wi-Fi Roaming; virtual private network/voice-over-internet protocol facilities for small office/home offices; various xDSL/broadband CPE; and telecommunication products.


Founded

1997

HQ

Taiwan
Employees

212

Website

draytek.com

Financials

LTM Revenue n/a

LTM EBITDA n/a

EV

$44.3M

Valuation Multiples

Multiples.vc

Sign up to see

Valuation Multiples for 10K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

DrayTek Financials

DrayTek has a last 12-month revenue of n/a and a last 12-month EBITDA of n/a.

In the most recent fiscal year, DrayTek achieved revenue of $35.6M and an EBITDA of $7.2M.

DrayTek expects next 12-month revenue of  XXX    and NTM EBITDA of  XXX

See DrayTek valuation multiples based on analyst estimates

DrayTek P&L

FY 2023 FY 2024 FY 2025 LTM NTM
Revenue $23.4M $35.6M XXX XXX XXX
Gross Profit $12.6M $11.0M XXX XXX XXX
Gross Margin 54% 31% XXX XXX XXX
EBITDA $2.9M $7.2M XXX XXX XXX
EBITDA Margin 12% 20% XXX XXX XXX
Net Profit $5.3M $3.7M XXX XXX XXX
Net Margin 23% 10% XXX XXX XXX
Net Debt n/a n/a XXX XXX XXX

Financial data powered by Morningstar, Inc.

DrayTek Stock Performance

As of April 15, 2025, DrayTek's stock price is TWD 32 (or $1).

DrayTek has current market cap of TWD 3.0B (or $91.1M), and EV of TWD 1.5B (or $44.3M).

See DrayTek trading valuation data

DrayTek Stock Data

EV Market Cap Price 1D Price 1M Price 3M Price 12M EPS
$44.3M $91.1M XXX XXX XXX XXX n/a

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Sign Up

DrayTek Valuation Multiples

As of April 15, 2025, DrayTek has market cap of $91.1M and EV of $44.3M.

DrayTek's trades at n/a LTM EV/Revenue multiple, and n/a LTM EBITDA.

Analysts estimate DrayTek's 2025E EV/Revenue multiple at  XXX and 2025E EV/EBITDA multiple at  XXX

See valuation multiples for DrayTek and 10K+ public comps

DrayTek Financial Valuation Multiples

FY 2024 FY 2025E FY 2026E FY 2027E
EV $44.3M XXX XXX XXX
EV/Revenue 1.2x XXX XXX XXX
EV/EBITDA 6.2x XXX XXX XXX
P/E 11.1x XXX XXX XXX
P/E/Growth n/a XXX XXX XXX
EV/FCF 4.0x XXX XXX XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get DrayTek Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Sign Up

DrayTek Valuation Multiples

DrayTek's NTM/LTM revenue growth is n/a

DrayTek's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $46K for the same period.

Over next 12 months, DrayTek's ratio of sales and marketing spend to revenue is estimated to be  XXX , while its R&D spend to revenue to be  XXX .

Analysts estimate DrayTek's 2025E EV/Revenue multiple at  XXX and 2025E EV/EBITDA multiple at  XXX

See operational valuation multiples for DrayTek and other 10K+ public comps

DrayTek Operational Valuation Multiples

FY 2024 NTM FY 2025E FY 2026E FY 2027E
Revenue Growth 52% XXX XXX XXX XXX
EBITDA Margin 20% XXX XXX XXX XXX
EBITDA Growth 151% XXX XXX XXX XXX
Rule of 40 (SaaS-only) n/a XXX XXX XXX XXX
Revenue per Employee $0.2M XXX XXX XXX XXX
Opex per Employee $46K XXX XXX XXX XXX
S&M Expenses to Revenue 5% XXX XXX XXX XXX
G&A Expenses to Revenue 6% XXX XXX XXX XXX
R&D Expenses to Revenue 17% XXX XXX XXX XXX
Opex to Revenue 28% XXX XXX XXX XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics
Pharma Analytics
Private Equity
ERP Software
Developer Tools
Consumer SaaS
Streaming Platforms

DrayTek Public Comps

See public comps and valuation multiples for Networking Hardware comps
EV/Revenue EV/EBITDA
2025E 2026E 2027E 2025E 2026E 2027E
TKH Group XXX XXX XXX XXX XXX XXX
Elsight XXX XXX XXX XXX XXX XXX
Intracom Holdings XXX XXX XXX XXX XXX XXX
Thaicom XXX XXX XXX XXX XXX XXX
HFCL XXX XXX XXX XXX XXX XXX
XXXXXXXX XXX XXX XXX XXX XXX XXX
XXXXXXXX XXX XXX XXX XXX XXX XXX

Valuation data powered by FactSet, Inc.

DrayTek M&A and Investment Activity

DrayTek acquired  XXX companies to date.

Last acquisition by DrayTek was  XXXXXXXX, XXXXX XXXXX XXXXXX . DrayTek acquired  XXXXXXXX for  XXX (EV/Revenue multiple of  XXX ).

See M&A valuation multiples

Latest Acquisitions by DrayTek

Acquired Company EV EV/Revenue EV/EBITDA
XXXXXXXXX XXX XXX XXX
XXXXXXXXX XXX XXX XXX
XXXXXXXXX XXX XXX XXX
XXXXXXXXX XXX XXX XXX
XXXXXXXXX XXX XXX XXX

Get Verified M&A Valuation Multiples

Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.

Sign Up

About DrayTek

When was DrayTek founded? DrayTek was founded in 1997.
Where is DrayTek headquartered? DrayTek is headquartered in Taiwan.
How many employees does DrayTek have? As of today, DrayTek has 212 employees.
Is DrayTek publicy listed? Yes, DrayTek is a public company listed on TAI.
What is the stock symbol of DrayTek? DrayTek trades under 6216 ticker.
When did DrayTek go public? DrayTek went public in 2004.
Who are competitors of DrayTek? Similar companies to DrayTek include e.g. TKH Group, Elsight, Intracom Holdings, Thaicom.
What is the current market cap of DrayTek? DrayTek's current market cap is $91.1M
What is the current revenue growth of DrayTek? DrayTek revenue growth between 2023 and 2024 was 52%.
Is DrayTek profitable? Yes, DrayTek is EBITDA-positive (as of the last 12 months).

Join Now Or Talk To Us

Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.