Company Valuation: GD Culture Group Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 56.6 49.3 3.837 11.54 21.11 244.2
Change - -12.9% -92.22% 200.71% 82.92% 1,056.89%
Enterprise Value (EV) 1 52.88 34.73 3.448 8.04 22.97 245
Change - -34.32% -90.07% 133.17% 185.65% 966.61%
P/E - - - -0.66x -1.31x -0.69x
PBR - - - 1.68x -74.9x 0.37x
PEG - - - - 0x -0x
Capitalization / Revenue 4.78x 1.97x 25x - - -
EV / Revenue 4.46x 1.39x 22.5x - - -
EV / EBITDA -56.7x -2.38x -8.16x -0.67x -2.01x -32.2x
EV / EBIT -55.5x -2.37x -8.14x -0.67x -2.01x -32.2x
EV / FCF -3.8x 1.04x 1.88x -0.62x -15.7x -69x
FCF Yield -26.3% 96.4% 53.2% -161% -6.36% -1.45%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - - - -970 -361.6 -1,540
Distribution rate - - - - - -
Net sales 1 11.85 25.03 0.1533 - - -
EBITDA 1 -0.9334 -14.59 -0.4227 -11.99 -11.4 -7.606
EBIT 1 -0.9533 -14.65 -0.4234 -11.99 -11.41 -7.61
Net income 1 2.51 -26.97 -30.82 -12.52 -13.84 -186.9
Net Debt 1 -3.717 -14.57 -0.3891 -3.499 1.859 0.7788
Reference price 2 14,550.015 8,025.008 522.200 642.500 472.500 1,065.000
Nbr of stocks (in thousands) 3.89 6.14 7.35 18 44.7 229
Announcement Date 3/26/21 3/31/22 3/31/23 4/2/24 3/18/25 3/27/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.78M
23.44x3.81x13.31x2.83% 225B
13.92x1.53x8.06x3.45% 115B
-115.12x18.31x105.89x-.--% 114B
14.56x2.66x10.03x5.64% 85.18B
20.89x5.46x13.41x2.73% 63.33B
14.56x2.12x8.98x5.35% 47.1B
21.18x1.73x10.68x1.43% 40.87B
20.56x1.56x9.88x0.9% 39.42B
17.7x2.23x10.7x4.94% 36.32B
Average 3.52x 4.38x 21.22x 3.03% 76.59B
Weighted average by Cap. -0.91x 5.23x 25.25x 2.89%

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. GDC Stock
  4. Valuation GD Culture Group Limited