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.
1997
190
Last FY Revenue $138M
Last FY EBITDA $8.7M
$43.7M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
In the most recent fiscal year, Endor achieved revenue of $138M and an EBITDA of $8.7M.
Endor expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Endor valuation multiples based on analyst estimates| NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|
| Revenue | XXX | $138M | XXX | XXX | XXX |
| Gross Profit | XXX | $76.5M | XXX | XXX | XXX |
| Gross Margin | XXX | 55% | XXX | XXX | XXX |
| EBITDA | XXX | $8.7M | XXX | XXX | XXX |
| EBITDA Margin | XXX | 6% | XXX | XXX | XXX |
| EBIT | XXX | $5.6M | XXX | XXX | XXX |
| EBIT Margin | XXX | 4% | XXX | XXX | XXX |
| Net Profit | XXX | $4.2M | XXX | XXX | XXX |
| Net Margin | XXX | 3% | XXX | XXX | XXX |
| Net Debt | XXX | $43.7M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Endor's stock price is EUR 0 (or $0).
Endor has current market cap of EUR 19K (or $21K), and EV of EUR 38.9M (or $43.7M).
See Endor trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $43.7M | $21K | 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
Start Free TrialAs of May 30, 2025, Endor has market cap of $21K and EV of $43.7M.
Endor's trades at 0.3x EV/Revenue multiple, and 5.0x EV/EBITDA.
Equity research analysts estimate Endor's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Endor's P/E ratio is not available.
See valuation multiples for Endor and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $21K | XXX | $21K | XXX | XXX | XXX |
| EV (current) | $43.7M | XXX | $43.7M | XXX | XXX | XXX |
| EV/Revenue | n/a | XXX | 0.3x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | 5.0x | XXX | XXX | XXX |
| EV/EBIT | n/a | XXX | 7.8x | XXX | XXX | XXX |
| EV/Gross Profit | n/a | XXX | n/a | XXX | XXX | XXX |
| P/E | n/a | XXX | 0.0x | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | -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.
Start Free TrialEndor's revenue per employee in the last FY averaged $0.7M, while opex per employee averaged $0.4M for the same period.
Endor's rule of 40 is unknown (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Endor's rule of X is unknown (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Endor and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | n/a | XXX | n/a | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | 6% | XXX | XXX | XXX |
| EBITDA Growth | n/a | XXX | n/a | XXX | XXX | XXX |
| Rule of 40 | n/a | XXX | n/a | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | n/a | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.7M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.4M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 51% | 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.
Start Free Trial| 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 $21K |
| 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.
