Company Valuation: Farmhouse, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 20.7 34.41 2.387 3.638 0.6995 1.949
Change - 66.25% -93.06% 52.41% -80.78% 178.69%
Enterprise Value (EV) 1 20.89 34.68 2.465 3.804 1.156 2.569
Change - 66.04% -92.89% 54.33% -69.61% 122.25%
P/E -19.7x -34.3x -5.18x -6.41x -1.16x -4.77x
PBR -18.3x -22x -1.51x -1.84x -0.23x -0.73x
PEG - 3.46x 0.1x -0.3x 0.1x 0.3x
Capitalization / Revenue 1,240x 2,810x 233x 239x 168x 3,129x
EV / Revenue 1,251x 2,833x 240x 250x 278x 4,124x
EV / EBITDA -42.2x -44.5x -3.35x -7.47x - -
EV / EBIT -42x -44.4x -3.35x -7.47x -2.83x -6.26x
EV / FCF 150x 147x 9.8x 31.2x 56.3x -6.08x
FCF Yield 0.66% 0.68% 10.2% 3.21% 1.78% -16.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0712 -0.0641 -0.027 -0.0327 -0.0263 -0.0216
Distribution rate - - - - - -
Net sales 1 0.0167 0.0122 0.0103 0.0152 0.004154 0.000623
EBITDA 1 -0.4949 -0.7793 -0.7359 -0.5095 - -
EBIT 1 -0.4968 -0.7804 -0.736 -0.5095 -0.4084 -0.4104
Net income 1 -1.045 -0.9756 -0.4428 -0.5608 -0.4643 -0.3933
Net Debt 1 0.1915 0.2744 0.0778 0.166 0.4566 0.6199
Reference price 2 1.4000 2.2000 0.1400 0.2100 0.0306 0.1030
Nbr of stocks (in thousands) 14,783 15,640 17,052 17,326 22,858 18,926
Announcement Date 4/30/21 4/22/22 4/20/23 7/11/24 6/23/25 4/17/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.72M
22.99x2.25x15.06x2.8% 331B
17.3x1.64x11.78x2.35% 117B
12.62x0.53x5.13x4.05% 6.84B
21.48x2.77x11.03x5.08% 3.67B
19.56x1.94x11.75x2.79% 2.79B
14.07x1.48x8.39x5.78% 2.51B
13.76x - - - 2.09B
8.85x0.39x4.88x2.99% 1.53B
Average 16.33x 1.57x 9.72x 3.69% 51.88B
Weighted average by Cap. 21.25x 2.06x 13.97x 2.74%

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. FMHS Stock
  4. Valuation Farmhouse, Inc.