Company Valuation: 91App, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,148 399.7 404.7 306.2 269.8 210.6 -
Change - -65.17% 1.24% -24.34% -11.87% -21.97% -
Enterprise Value (EV) 1 1,148 399.7 357.2 256.6 220.4 130.5 210.6
Change - -65.17% -10.63% -28.17% -14.09% -40.8% 61.35%
P/E 109x - 32.1x 20.2x 17.1x 11.1x 9.76x
PBR - - 4.75x 3.1x 2.74x 2.01x -
PEG - - - 1x 2.21x 0.5x 0.7x
Capitalization / Revenue - 9.72x 9.2x 6.21x 4.76x 2.88x 2.44x
EV / Revenue - 9.72x 8.12x 5.21x 3.89x 1.79x 2.44x
EV / EBITDA - 28.3x 24.4x 14.8x 11.3x 5.57x 7.17x
EV / EBIT - 29.9x 26.6x 15.9x 11.9x 6.08x 7.97x
EV / FCF - 21.7x 22.5x 17.9x 12.7x 7.38x 9.13x
FCF Yield - 4.61% 4.44% 5.57% 7.9% 13.5% 10.9%
Dividend per Share 2 - - 0.03 0.0514 0.0624 0.065 0.082
Rate of return - - 0.88% 1.98% 2.65% 3.42% 4.32%
EPS 2 0.0876 - 0.1068 0.1281 0.138 0.1706 0.1945
Distribution rate - - 28.1% 40.1% 45.2% 38.1% 42.2%
Net sales 1 - 41.14 44 49.28 56.68 73.01 86.32
EBITDA 1 - 14.1 14.62 17.29 19.57 23.43 29.36
EBIT 1 - 13.38 13.41 16.1 18.48 21.48 26.42
Net income 1 10.13 - 12.61 15.15 15.92 18.59 22.75
Net Debt 1 - - -47.44 -49.57 -49.39 -80.06 -
Reference price 2 9.518 3.385 3.427 2.593 2.357 1.898 1.898
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.13x1.79x5.57x3.42% 211M
25.38x9.37x15.27x0.78% 3,711B
114.21x49.7x80.66x-.--% 419B
60.91x12.87x27.14x-.--% 80.61B
377.46x16.1x63.63x-.--% 76.46B
99.15x8.46x21.44x-.--% 75.47B
37.81x1.89x15.11x-.--% 68.65B
191.6x6.11x23.61x-.--% 47.99B
112.02x4.6x22.35x-.--% 40.14B
27.12x5.59x26.85x-.--% 35.78B
Average 105.68x 11.65x 30.16x 0.42% 455.48B
Weighted average by Cap. 44.03x 13.02x 22.65x 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.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!