US · RDWR
Radware Ltd.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Tel Aviv 6971917
- Website
- radware.com
Price · as of 2025-12-31
$26.73
Market cap 1.01B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $52.36 | +95.92% |
| Intrinsic Value(DCF) | $13.77 | -48.48% |
| Graham-Dodd Method(GD) | $8.92 | -66.61% |
| Graham Formula(GF) | $8.27 | -69.06% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $17.47 | $60.35 | $172.50 | $7.20 | $11.84 |
| 2012 | $19.27 | $52.67 | $160.85 | $9.28 | $15.08 |
| 2013 | $17.25 | $47.83 | $37.59 | $7.92 | $4.05 |
| 2014 | $20.98 | $44.09 | $5.57 | $9.46 | $12.38 |
| 2015 | $11.91 | $39.26 | $3.00 | $8.33 | $2.36 |
| 2016 | $16.05 | $40.10 | $5.03 | $5.23 | $0.13 |
| 2017 | $21.43 | $39.51 | $5.19 | $5.65 | $0.00 |
| 2018 | $24.51 | $44.29 | $6.95 | $8.32 | $4.62 |
| 2019 | $22.96 | $44.40 | $5.88 | $9.97 | $7.42 |
| 2020 | $26.56 | $45.24 | $7.22 | $8.51 | $1.53 |
| 2021 | $31.95 | $50.93 | $7.37 | $8.01 | $3.76 |
| 2022 | $20.73 | $44.98 | $6.28 | $5.86 | $0.00 |
| 2023 | $18.37 | $291.65 | $4.77 | $2.52 | $1.20 |
| 2024 | $22.10 | $744.08 | $6.22 | $6.63 | $1.89 |
| 2025 | $23.59 | $52.36 | $7.12 | $8.92 | $8.27 |
AI valuation
Our deep-learning model estimates Radware Ltd.'s (RDWR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $52.36
- Current price
- $26.73
- AI upside
- +95.92%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$13.77
-48.48% upside
Graham-Dodd
$8.92
-66.61% upside
Graham Formula
$8.27
-69.06% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| RDWR | Radware Ltd. | $26.73 | 1.01B | +96% | -48% | -67% | -69% | 49.93 | 2.90 | 3.35 | 33.40 | 22.55 | 3.70 | 80.67% | 3.78% | 6.71% | 6.09% | 9.39% | 3.14% | 0.05 | — | 1.63 | 1.51 | -3.81 | 22143.00% | 981.00% | -3735.00% | 4.11% | 0.26 | 49.50% | 0.00% | 0.00% | 1.79% | 67.61 | 18.56 | 2.56 | 3.19 |
| ARQQ | Arqit Quantum Inc. | $16.46 | 257.63M | +156% | +401% | — | — | -11.18 | 15.41 | 791.65 | -10.41 | — | 16.70 | -43.40% | -7271.51% | -6668.49% | -192.19% | 486.59% | -107.89% | 0.03 | -802.90 | 2.69 | 2.69 | 0.99 | -7627.00% | 8089.00% | -2101.00% | -7.05% | -1.98 | 396.60% | 0.00% | 0.00% | 4.42% | -9.95 | -12.96 | 723.24 | 1.66 |
| ATEN | A10 Networks, Inc. | $19.26 | 1.38B | +92% | -44% | -89% | -44% | 34.05 | 6.78 | 4.94 | 19.02 | — | 7.55 | 79.34% | 16.22% | 14.50% | 19.01% | 72.50% | 7.93% | 1.05 | — | 3.56 | 3.29 | 2.25 | -1493.00% | 1103.00% | -1720.00% | 4.51% | 0.64 | 123.91% | 1.21% | 41.20% | 6.01% | 27.15 | 19.76 | 4.40 | 3.26 |
| GCT | GigaCloud Technology Inc. | $44.34 | 1.67B | +26% | +1,649% | -31% | +51% | 11.95 | 3.38 | 1.27 | 10.20 | 67.48 | 3.51 | 23.31% | 11.24% | 10.65% | 30.83% | 21.26% | 12.09% | 0.97 | 724.88 | 2.02 | 1.30 | 0.53 | 1770.00% | 1110.00% | 2823.00% | 11.14% | 0.56 | 31.45% | 0.00% | 0.00% | 12.33% | 11.94 | 9.47 | 1.34 | 3.66 |
| HKD | AMTD Digital Inc. | $1.75 | 835.95M | +153% | -40% | -49% | — | 121.66 | 35.96 | 28.33 | 15.08 | — | -6.59 | 78.43% | 51.67% | 189.54% | 2.68% | 4.34% | 1.05% | 13.96 | 1.17 | 0.52 | 0.31 | 3.92 | -4789.00% | -5330.00% | -9878.00% | 0.08% | 0.00 | 0.19% | 0.00% | 0.00% | 0.00% | 72.74 | 1677.50 | 37.59 | 1.65 |
| MGIC | Magic Software Enterprise… | $17.38 | 853.35M | +71% | -58% | -84% | -52% | 15.16 | 2.02 | 1.01 | 6.40 | — | 9.42 | 28.45% | 11.08% | 6.68% | 13.58% | 19.00% | 6.94% | 0.31 | 9.09 | 1.62 | 1.59 | -0.32 | 0.00% | 326.00% | 879.00% | 13.11% | 0.44 | 28.69% | 1.79% | 27.20% | 7.05% | 8.57 | 7.16 | 0.95 | 3.31 |
| RPD | Rapid7, Inc. | $6.22 | 409.86M | +490% | -60% | — | -43% | 17.33 | 2.62 | 0.47 | 11.14 | — | -0.83 | 70.15% | 1.41% | 2.72% | 27.12% | 1.53% | 1.38% | 6.65 | 1.16 | 1.20 | 1.12 | 9.08 | -1000.00% | 187.00% | -1409.00% | 35.67% | 0.26 | 23.65% | 0.00% | 0.00% | 0.00% | 79.23 | 6.63 | 1.12 | -0.03 |
| RZLV | REZOLVE AI PLC | $2.33 | 604.41M | -75% | +232,760% | — | — | -0.06 | -0.27 | 55.03 | -0.22 | 0.00 | -0.23 | 81.87% | -73510.02% | -91937.18% | 374.17% | 933.67% | -1546.71% | -0.91 | -13.07 | 0.23 | 0.18 | -0.16 | 1201000.00% | 2946.00% | 7027.00% | -243.58% | -0.37 | 170.25% | 0.00% | 0.00% | 118.63% | -0.26 | -1.41 | 189.63 | -42.04 |
| VRNT | Verint Systems Inc. | $20.51 | 1.24B | — | — | -96% | -49% | — | — | — | — | — | — | 71.28% | 11.70% | 9.05% | 6.42% | 5.94% | 3.68% | 0.34 | 10.50 | 1.12 | 0.99 | 1.47 | 27143.00% | -13.00% | 1377.00% | — | 0.30 | 9.38% | — | 24.20% | — | — | — | — | — |
| YEXT | Yext, Inc. | $5.68 | 698.26M | +389% | -55% | — | — | -26.73 | 4.88 | 1.77 | 4257.00 | -2.85 | -19.75 | 77.11% | -7.71% | -6.64% | -18.61% | -38.29% | -5.00% | 0.62 | -33.56 | 0.83 | 0.68 | -164.02 | 93774.00% | 411.00% | 1082.00% | 6.44% | 0.15 | 57.01% | 0.00% | 0.00% | 2.40% | -22.17 | 14.95 | 1.71 | -0.24 |
About Radware Ltd.
Radware Ltd., together with its subsidiaries, develops, manufactures, and markets cyber security and application delivery solutions for applications in cloud, physical, and software defined data centers worldwide. The company offers DefensePro, a real-time network attack mitigation device; AppWall, a Web application firewall; Radware Kubernetes WAF, a Web application firewall solution for CI/CD environments orchestrated by Kubernetes; and DefenseFlow, a cyber-command and control application. It also provides Alteon, an application delivery controller/load balancer for web, cloud, and mobile based applications; and LinkProof NG, a multi-homing and enterprise gateway solution for connectivity of enterprise and cloud-based applications. In addition, the company offers Security Updates Subscription, which provides protection from network elements, hosts and applications against the latest security vulnerabilities and threats; ERT Active Attackers Feed that provides customers with information pertaining to attack sources recently involved in DDoS attacks and web attacks; Alteon Global Elastic License that enables a high level of flexibility for ADC services across datacenters, private and public clouds; APSolute Vision, a network monitoring tool for cyber security and application delivery solutions; and MSSP Portal, a DDoS detection and mitigation service portal. Further, it provides Cloud DDoS Protection Service, which offers a range of enterprise-grade DDoS protection services in the cloud, as well as technical support, professional, managed, and training and certification services to its customers. The company sells its products primarily to independent distributors, including value added resellers, original equipment manufacturers, and system integrators. Radware Ltd. was founded in 1996 and is headquartered in Tel Aviv, Israel.
- CEO
- Roy Zisapel
- Employees
- 1.14K
- Beta
- 0.97
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($13.77 ÷ $26.73) − 1 = -48.48% (DCF, example).