Company Valuation: 91App, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,148 399.7 404.7 306.2 269.8 198.1 -
Change - -65.17% 1.24% -24.34% -11.87% -26.58% -
Enterprise Value (EV) 1 1,148 399.7 357.2 256.6 220.4 118.1 198.1
Change - -65.17% -10.63% -28.17% -14.09% -46.44% 67.8%
P/E 109x - 32.1x 20.2x 17.1x 10.6x 9.35x
PBR - - 4.75x 3.1x 2.74x 1.83x -
PEG - - - 1x 2.21x 0.6x 0.7x
Capitalization / Revenue - 9.72x 9.2x 6.21x 4.76x 2.72x 2.43x
EV / Revenue - 9.72x 8.12x 5.21x 3.89x 1.62x 2.43x
EV / EBITDA - 28.3x 24.4x 14.8x 11.3x 4.48x 6.65x
EV / EBIT - 29.9x 26.6x 15.9x 11.9x 5.11x 7.67x
EV / FCF - 21.7x 22.5x 17.9x 12.7x 5.25x -
FCF Yield - 4.61% 4.44% 5.57% 7.9% 19% -
Dividend per Share 2 - - 0.03 0.0514 0.0624 0.071 -
Rate of return - - 0.88% 1.98% 2.65% 4.1% -
EPS 2 0.0876 - 0.1068 0.1281 0.138 0.164 0.185
Distribution rate - - 28.1% 40.1% 45.2% 43.3% -
Net sales 1 - 41.14 44 49.28 56.68 72.74 81.43
EBITDA 1 - 14.1 14.62 17.29 19.57 26.34 29.79
EBIT 1 - 13.38 13.41 16.1 18.48 23.09 25.84
Net income 1 10.13 - 12.61 15.15 15.92 20.24 22.36
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) 120,578 118,078 118,078 118,078 114,508 114,508 -
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.($)
10.55x1.62x4.48x4.1% 198M
25x9.23x15.03x0.79% 3,657B
112.92x48.73x79.09x-.--% 411B
67.3x14.19x29.93x-.--% 88.99B
429.62x18.35x72.2x-.--% 86.5B
152.79x8.93x22.79x-.--% 78.95B
42.47x2.24x17.85x-.--% 78.47B
118.79x5.21x25.14x-.--% 45.44B
-285.56x5.94x19.68x-.--% 39.39B
28.8x5.92x28.38x-.--% 37.87B
Average 70.27x 12.04x 31.46x 0.49% 452.34B
Weighted average by Cap. 42.36x 12.87x 22.68x 0.64%

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.