Company Valuation: Digital Hollywood Interactive Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 22.73 20.48 14.32 10.01 12.46 13.15
Change - -9.91% -30.06% -30.13% 24.52% 5.55%
Enterprise Value (EV) 1 -7.271 -10.49 -9.443 -11.23 -5.978 -0.1423
Change - -44.21% 9.94% -18.94% 46.77% 97.62%
P/E -6.13x -6.08x -2.41x -1.73x -3.89x -3.53x
PBR 0.5x 0.5x 0.42x 0.36x 0.5x 0.61x
PEG - 0.65x -0x 0.56x 0.1x -0.2x
Capitalization / Revenue 1.29x 1.61x 1.29x 1.01x 1.38x 1.39x
EV / Revenue -0.41x -0.82x -0.85x -1.13x -0.66x -0.02x
EV / EBITDA 8.57x 4.43x 1.76x 2.02x 2.12x 0.04x
EV / EBIT 4.33x 3.42x 1.63x 1.9x 1.85x 0.04x
EV / FCF -0.95x -4.38x 3.63x 6.87x 3.74x 0.02x
FCF Yield -106% -22.8% 27.6% 14.6% 26.7% 4,421%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.002 -0.001813 -0.003199 -0.0031 -0.001723 -0.002
Distribution rate - - - - - -
Net sales 1 17.55 12.75 11.14 9.909 9.059 9.437
EBITDA 1 -0.8481 -2.368 -5.361 -5.565 -2.815 -3.456
EBIT 1 -1.679 -3.07 -5.802 -5.923 -3.227 -3.905
Net income 1 -3.639 -3.368 -5.863 -5.771 -3.208 -3.718
Net Debt 1 -30 -30.96 -23.76 -21.24 -18.44 -13.29
Reference price 2 0.012253 0.011029 0.007695 0.005376 0.006695 0.007066
Nbr of stocks (in thousands) 1,854,880 1,856,526 1,861,022 1,861,022 1,861,022 1,861,022
Announcement Date 4/30/21 4/27/22 4/26/23 4/26/24 4/24/25 4/29/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.15M
13.25x2.75x6.81x2.57% 75.61B
21.92x3.83x13.69x14.58% 15.94B
25.81x2.51x11.92x1.72% 6.86B
9.85x1.28x3.75x1.13% 6.32B
13.55x2.34x11.18x5.31% 5.82B
12.81x3.05x7.96x5.84% 3.74B
15.47x5.33x12.67x3.25% 3.61B
17.06x2.04x9.98x4.91% 2.99B
9.28x0.95x4.3x1.43% 2.92B
Average 15.44x 2.68x 9.14x 4.53% 12.38B
Weighted average by Cap. 14.95x 2.80x 8.25x 4.27%

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. 2022 Stock
  4. Valuation Digital Hollywood Interactive Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!