Extreme Networks, Inc.
$2.80B- Market cap
- $2.83B
- Debt
- +$184.34M
- Cash
- −$211.76M
Capital structure 94% equity / 6% debt · EV / Revenue 2.18x · EV / EBITDA 29.09x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: EXTR stock price at premium vs PNW $21.70 current versus $5.99 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at PNW's multiple
Implied fair value · at EXTR's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple discount
Premium justified
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: EXTR FY 2026 (ended Jun 30, 2026) · PNW FY 2025 (ended Dec 31, 2025). Fiscal years are not aligned.
Trendline
Six fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 94% equity / 6% debt · EV / Revenue 2.18x · EV / EBITDA 29.09x
Capital structure 55% equity / 45% debt · EV / Revenue 4.05x · EV / EBITDA 16.84x
PNW carries the larger enterprise value at $21.62B against $2.80B; EXTR trades on the lower EV / Revenue multiple (2.18x vs 4.05x); PNW on the lower EV / EBITDA (16.84x vs 29.09x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
EXTREME NETWORKS, INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
PINNACLE WEST CAPITAL CORP · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
2.08x
1.39x
Net debt / EBITDA
Leverage against operating earnings
-0.28x
7.63x
Cash and equivalents
Liquid reserves on the balance sheet
$211.76M
$6.60M
Total debt
Interest-bearing obligations outstanding
$184.34M
$9.81B
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
CISCO SYSTEMS, INC.
EXTR vs CSCO
Arista Networks, Inc.
EXTR vs ANET
Ubiquiti Inc.
EXTR vs UI
NETGEAR, INC.
EXTR vs NTGR
AES CORP
EXTR vs AES
Duke Energy CORP
EXTR vs DUK
DOMINION ENERGY, INC
EXTR vs D
AMERICAN ELECTRIC POWER CO INC
EXTR vs AEP
EXELON CORP
EXTR vs EXC
SEMPRA
EXTR vs SRE
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.