Switch theme
Sign up to access all valuation multiples
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.
1997
212
LTM Revenue n/a
LTM EBITDA n/a
$44.3M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
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| 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.
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| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $44.3M | $91.1M | XXX | XXX | XXX | XXX | n/a |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs 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| 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.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpDrayTek'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| 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.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| 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 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| 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 |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| 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). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
