Switch theme
Sign up to access all valuation multiples
Endor AG develops and markets computer input devices. The company provides racing wheels, steering wheels and controllers, pedals, handbrakes, seats, adapters, wheelbases, wheel stands, gears, shifters, and cockpits. The company is also a producer of gaming mice. Endor sells its products primarily to end customers in Europe, the US, Canada, Australia and Japan under the FANATEC brand, largely via e-commerce.
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Endor has a last 12-month revenue of n/a and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Endor achieved revenue of $132M and an EBITDA of $8.3M.
Endor expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Endor valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $91.3M | $132M | XXX | XXX | XXX |
| Gross Profit | n/a | $53.1M | XXX | XXX | XXX |
| Gross Margin | NaN% | 40% | XXX | XXX | XXX |
| EBITDA | $9.4M | $8.3M | XXX | XXX | XXX |
| EBITDA Margin | 10% | 6% | XXX | XXX | XXX |
| Net Profit | n/a | $3.3M | XXX | XXX | XXX |
| Net Margin | NaN% | 3% | XXX | XXX | XXX |
| Net Debt | n/a | $10.4M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Endor's stock price is EUR 0 (or $0).
Endor has current market cap of EUR 19K (or $20K), and EV of EUR 38.9M (or $41.8M).
See Endor trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $41.8M | $20K | 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, Endor has market cap of $20K and EV of $41.8M.
Endor's trades at n/a LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Endor's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Endor and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $41.8M | XXX | XXX | XXX |
| EV/Revenue | 0.3x | XXX | XXX | XXX |
| EV/EBITDA | 5.0x | XXX | XXX | XXX |
| P/E | 0.0x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -1.4x | 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 UpEndor's NTM/LTM revenue growth is n/a
Endor's revenue per employee for the last fiscal year averaged $0.7M, while opex per employee averaged $0.4M for the same period.
Over next 12 months, Endor'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 Endor's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Endor and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 44% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 6% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -11% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.7M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.4M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 51% | 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 | |
| Cal-Comp Electronics | XXX | XXX | XXX | XXX | XXX | XXX |
| Cherry | XXX | XXX | XXX | XXX | XXX | XXX |
| Vivanco Gruppe | XXX | XXX | XXX | XXX | XXX | XXX |
| Spigen | XXX | XXX | XXX | XXX | XXX | XXX |
| Xaar | 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.
Endor acquired XXX companies to date.
Last acquisition by Endor was XXXXXXXX, XXXXX XXXXX XXXXXX . Endor 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 Endor founded? | Endor was founded in 1997. |
| Where is Endor headquartered? | Endor is headquartered in Germany. |
| How many employees does Endor have? | As of today, Endor has 190 employees. |
| Is Endor publicy listed? | Yes, Endor is a public company listed on MUN. |
| What is the stock symbol of Endor? | Endor trades under E2N ticker. |
| Who are competitors of Endor? | Similar companies to Endor include e.g. Cal-Comp Electronics, Cherry, Vivanco Gruppe, Spigen. |
| What is the current market cap of Endor? | Endor's current market cap is $20K |
| What is the current revenue growth of Endor? | Endor revenue growth between 2023 and 2024 was 44%. |
| Is Endor profitable? | Yes, Endor 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.
