Company Valuation: DFNN, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,662 771.4 1,155 931.6 1,029 333.6
Change - -53.58% 49.69% -19.32% 10.48% -67.59%
Enterprise Value (EV) 1 1,676 743.5 1,083 1,292 1,590 977.2
Change - -55.63% 45.73% 19.23% 23.05% -38.52%
P/E -6.08x -2.07x 14.2x -7.5x -1.67x -0.46x
PBR 2.41x 2.86x 2.98x 4.7x -4.74x -0.35x
PEG - -0.1x -0x 0x -0x -0.23x
Capitalization / Revenue 2.95x 1.44x 1.27x 0.95x 1.76x 1.37x
EV / Revenue 2.98x 1.39x 1.2x 1.32x 2.72x 4.01x
EV / EBITDA -9.83x -2.78x 5.57x 90.4x -6.86x -2.68x
EV / EBIT -7.78x -2.49x 6.65x -85.4x -6.06x -2.45x
EV / FCF 16.7x 3.82x -33.4x 6.21x -53.6x 5.14x
FCF Yield 5.99% 26.1% -3% 16.1% -1.87% 19.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.847 -1.186 0.252 -0.4121 -1.708 -1.743
Distribution rate - - - - - -
Net sales 1 563.1 536.1 905.8 981.3 584.2 243.8
EBITDA 1 -170.4 -267.4 194.6 14.29 -231.5 -365.3
EBIT 1 -215.4 -299.1 163 -15.13 -262.5 -398
Net income 1 -274.9 -368 82.19 -125.8 -631 -687.9
Net Debt 1 13.91 -27.95 -71.28 360.2 560.2 643.6
Reference price 2 5.1500 2.4500 3.5900 3.0900 2.8500 0.8000
Nbr of stocks (in thousands) 322,663 314,861 321,647 301,500 361,157 416,951
Announcement Date 5/18/21 5/18/22 6/1/23 4/15/24 4/16/25 5/15/26
1PHP in Million2PHP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.39M
23.89x3.87x13.52x2.78% 229B
-129x17.99x99.72x-.--% 116B
13.66x1.51x7.91x3.51% 113B
14.25x2.6x9.8x5.77% 83.35B
19.32x5.13x12.59x2.94% 58.46B
13.6x1.96x8.33x5.73% 43.99B
21.07x1.72x10.72x1.39% 42.35B
19.99x1.5x9.62x0.95% 39.17B
16.65x2.09x9.91x5.25% 34.16B
Average 1.49x 4.26x 20.24x 3.15% 75.92B
Weighted average by Cap. -3.67x 5.20x 24.55x 2.91%

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. DFNN Stock
  4. Valuation DFNN, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!