Company Valuation: CISO Global Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 235.8 2,411 372.9 18.31 41.02 20.92
Change - 922.21% -84.53% -95.09% 124.09% -49.01%
Enterprise Value (EV) 1 234.7 2,415 385.9 31.55 52.35 21.92
Change - 929.15% -84.02% -91.83% 65.92% -58.12%
P/E -67x -60.6x -10.5x -0.21x -1.71x -1.15x
PBR 30.7x 99.5x 4.88x 1.13x 35.7x 1.45x
PEG - -0x 0.4x -0x 0x 0x
Capitalization / Revenue 32.6x 159x 8.01x 0.32x 1.33x 0.79x
EV / Revenue 32.4x 159x 8.29x 0.55x 1.7x 0.82x
EV / EBITDA -71.3x -139x -12.8x -1.07x -4.3x -2.89x
EV / EBIT -68.9x -136x -11.6x -0.97x -3.59x -2.5x
EV / FCF -996x -678x 123x 8.94x 4.63x -1.69x
FCF Yield -0.1% -0.15% 0.81% 11.2% 21.6% -59.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.4591 -4.95 -3.641 -7.22 -2.033 -0.4162
Distribution rate - - - - - -
Net sales 1 7.241 15.14 46.55 57.06 30.75 26.61
EBITDA 1 -3.292 -17.41 -30.07 -29.43 -12.17 -7.578
EBIT 1 -3.407 -17.7 -33.14 -32.58 -14.59 -8.785
Net income 1 -3.413 -39.15 -33.78 -80.23 -24.24 -8.074
Net Debt 1 -1.147 4.557 13 13.24 11.33 1.006
Reference price 2 30.7500 299.9998 38.2500 1.5240 3.4700 0.4804
Nbr of stocks (in thousands) 7,669 8,035 9,750 12,012 11,822 43,544
Announcement Date 3/31/21 4/15/22 3/31/23 4/16/24 3/31/25 3/30/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.43M
30.11x14.12x22.34x0.6% 516B
69.75x - - - 1.13B
10.35x0.16x3.5x1.71% 420M
5.23x0.08x0.99x3.33% 239M
4.74x0.28x3.07x6.41% 204M
Average 24.04x 3.66x 7.47x 3.01% 86.37B
Weighted average by Cap. 30.16x 14.10x 22.31x 0.61%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. CISO Stock
  4. Valuation CISO Global Inc.