Company Valuation: Happen, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,415 924.7 958.3 1,820 2,184 1,928 - -
Change - -61.71% 3.64% 89.89% 20% -11.69% - -
Enterprise Value (EV) 1 2,415 924.7 -327 865.7 1,266 1,003 1,007 1,928
Change - -61.71% -135.36% 364.79% 46.25% -20.82% 0.45% 91.49%
P/E 134x 5.09x 24.3x 36x 16.3x 9.13x 7.06x 5.31x
PBR 2.88x 0.81x 0.77x 1.37x 1.46x 1.17x 1x 0.82x
PEG - 0x -0.3x 1.4x 0x 0.2x 0.2x 0.2x
Capitalization / Revenue 2.95x 0.78x 1.11x 2.31x 2.19x 1.8x 1.53x 1.33x
EV / Revenue 2.95x 0.78x -0.38x 1.1x 1.27x 0.93x 0.8x 1.33x
EV / EBITDA 16.9x - - 2.87x 2.94x 1.92x 1.41x -
EV / EBIT 15.4x 2.2x -1.1x 3.56x 3.44x 3.69x 2.75x 4.36x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.18 1.73 0.36 0.45 1.16 1.831 2.368 3.145
Distribution rate - - - - - - - -
Net sales 1 818.6 1,187 864.6 787 998.8 1,073 1,258 1,452
EBITDA 1 142.7 - - 302.2 431.2 521 714.6 -
EBIT 1 157.2 420.4 298.2 243.3 368.3 271.6 365.9 442
Net income 1 18.58 289.7 38.94 51.33 135.7 214.9 279.9 370.5
Net Debt 1 - - -1,285 -954.1 -917.7 -925.9 -921.4 -
Reference price 2 24.18 8.80 8.74 16.19 18.94 16.71 16.71 16.71
Nbr of stocks (in thousands) 99,869 105,081 109,649 112,402 115,301 115,407 - -
Announcement Date 1/26/22 1/25/23 1/30/24 1/28/25 1/28/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.13x0.93x1.92x - 1.93B
24.96x16.66x - 0.7% 67.11B
40.56x4.69x15.85x-.--% 38.06B
25.05x5.12x25.37x0.08% 31.92B
17.23x11.93x23.16x1.16% 25.24B
8.07x1.9x3.57x1.69% 24.69B
29.71x4.02x12.12x-.--% 22.8B
23.39x18.85x44.5x0.16% 16.44B
22.23x22.44x - 0.23% 15.97B
Average 22.26x 9.62x 18.07x 0.5% 27.13B
Weighted average by Cap. 24.93x 10.53x 19.23x 0.52%

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