Company Valuation: 91App, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,148 399.7 404.7 306.2 269.8 191.8 -
Change - -65.17% 1.24% -24.34% -11.87% -28.91% -
Enterprise Value (EV) 1 1,148 399.7 357.2 256.6 220.4 111.8 191.8
Change - -65.17% -10.63% -28.17% -14.09% -49.29% 71.62%
P/E 109x - 32.1x 20.2x 17.1x 10.5x 8.77x
PBR - - 4.75x 3.1x 2.74x 1.77x 1.27x
PEG - - - 1x 2.21x 0.5x 0.4x
Capitalization / Revenue - 9.72x 9.2x 6.21x 4.76x 2.57x 2.23x
EV / Revenue - 9.72x 8.12x 5.21x 3.89x 1.5x 2.23x
EV / EBITDA - 28.3x 24.4x 14.8x 11.3x 4.77x 6.53x
EV / EBIT - 29.9x 26.6x 15.9x 11.9x 5.18x 7.23x
EV / FCF - 21.7x 22.5x 17.9x 12.7x 6.32x 8.32x
FCF Yield - 4.61% 4.44% 5.57% 7.9% 15.8% 12%
Dividend per Share 2 - - 0.03 0.0514 0.0624 0.065 0.082
Rate of return - - 0.88% 1.98% 2.65% 3.76% 4.74%
EPS 2 0.0876 - 0.1068 0.1281 0.138 0.1647 0.1973
Distribution rate - - 28.1% 40.1% 45.2% 39.5% 41.6%
Net sales 1 - 41.14 44 49.28 56.68 74.69 86.06
EBITDA 1 - 14.1 14.62 17.29 19.57 23.43 29.36
EBIT 1 - 13.38 13.41 16.1 18.48 21.6 26.55
Net income 1 10.13 - 12.61 15.15 15.92 18.71 22.81
Net Debt 1 - - -47.44 -49.57 -49.39 -80.06 -
Reference price 2 9.518 3.385 3.427 2.593 2.357 1.730 1.730
Nbr of stocks (in thousands) 120,578 118,078 118,078 118,078 114,508 110,907 -
Announcement Date 4/29/22 3/13/23 3/15/24 3/6/25 3/13/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.5x1.5x4.77x3.76% 192M
26.27x9.71x15.87x0.75% 3,843B
121.59x53.78x87.57x-.--% 454B
21.42x6.06x10.62x1.4% 431B
255.85x22.84x66.87x-.--% 330B
2700.4x45.28x148.08x-.--% 277B
26.03x5.22x16.46x1.46% 239B
86.99x8.45x22.61x-.--% 139B
58.52x15.77x41.53x-.--% 133B
495.26x21.25x83.97x-.--% 99.54B
Average 380.28x 18.99x 49.84x 0.74% 594.52B
Weighted average by Cap. 180.55x 15.31x 31.84x 0.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 6741 Stock
  4. Valuation 91App, Inc.