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 1,785 - -
Change - -61.71% 3.64% 89.89% 20% -18.25% - -
Enterprise Value (EV) 1 2,415 924.7 -327 865.7 1,266 859.5 864 1,785
Change - -61.71% -135.36% 364.79% 46.25% -32.12% 0.52% 106.65%
P/E 134x 5.09x 24.3x 36x 16.3x 8.47x 6.45x 4.7x
PBR 2.88x 0.81x 0.77x 1.37x 1.46x 1.08x 0.93x 0.76x
PEG - 0x -0.3x 1.4x 0x 0.1x 0.2x 0.1x
Capitalization / Revenue 2.95x 0.78x 1.11x 2.31x 2.19x 1.68x 1.41x 1.17x
EV / Revenue 2.95x 0.78x -0.38x 1.1x 1.27x 0.81x 0.68x 1.17x
EV / EBITDA 16.9x - - 2.87x 2.94x 1.65x 1.21x -
EV / EBIT 15.4x 2.2x -1.1x 3.56x 3.44x 3.17x 2.29x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.18 1.73 0.36 0.45 1.16 1.825 2.396 3.29
Distribution rate - - - - - - - -
Net sales 1 818.6 1,187 864.6 787 998.8 1,063 1,266 1,529
EBITDA 1 142.7 - - 302.2 431.2 521 714.6 -
EBIT 1 157.2 420.4 298.2 243.3 368.3 271.5 376.8 -
Net income 1 18.58 289.7 38.94 51.33 135.7 214.3 284.1 403
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 15.46 15.46 15.46
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.($)
8.43x0.8x1.63x - 1.77B
17.13x - - 1.25% 204B
11.8x2.37x3.88x1.66% 119B
34.96x4.89x16.75x-.--% 33.13B
22.68x4.95x24.52x0.08% 28.81B
7.6x1.81x3.41x1.78% 23.35B
15.8x11.33x21.25x1.26% 23.08B
26.6x3.54x10.63x-.--% 20.37B
20.07x17.78x42.15x0.18% 14.06B
7.89x1.49x1.65x3.19% 11.42B
Average 17.30x 5.44x 13.99x 1.05% 47.99B
Weighted average by Cap. 17.08x 4.47x 11.35x 1.19%

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.