Company Valuation: I-Remit, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 709.5 1,028 574.9 452.6 296.6 146.8
Change - 44.83% -44.05% -21.28% -34.46% -50.52%
Enterprise Value (EV) 1 184.4 313.5 88.36 611 908.4 2,105
Change - 69.99% -71.81% 591.45% 48.69% 131.76%
P/E 128x -11.7x -4.83x -1.14x -0.8x -0.4x
PBR 0.51x 0.81x 0.49x 0.55x 0.67x 1.02x
PEG - 0x -0.1x -0x 0.13x 0.2x
Capitalization / Revenue 0.86x 1.64x 1.06x 0.91x 2.45x 3.29x
EV / Revenue 0.22x 0.5x 0.16x 1.22x 7.5x 47.3x
EV / EBITDA -26.3x -2.28x -0.6x -1.81x -1.87x -5.09x
EV / EBIT -9.77x -2.09x -0.57x -1.78x -1.85x -5.05x
EV / FCF -1.22x 1.11x -0.44x -1.61x -2.68x -14.2x
FCF Yield -82.2% 90.2% -226% -62.1% -37.3% -7.02%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.009086 -0.144 -0.1947 -0.647 -0.6061 -0.5939
Distribution rate - - - - - -
Net sales 1 821.8 625.2 544.7 499 121.2 44.55
EBITDA 1 -7.008 -137.7 -146.1 -337.5 -486.2 -413.5
EBIT 1 -18.89 -150 -155.4 -343.4 -491.2 -417.3
Net income 1 5.558 -88.07 -119.1 -395.7 -370.7 -363.2
Net Debt 1 -525.1 -714.1 -486.6 158.4 611.8 1,959
Reference price 2 1.1600 1.6800 0.9400 0.7400 0.4850 0.2400
Nbr of stocks (in thousands) 611,640 611,639 611,639 611,639 611,639 611,639
Announcement Date 6/22/20 5/17/21 5/13/22 5/2/23 5/2/24 7/28/25
1PHP in Million2PHP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.95M
29.57x15.07x21.41x0.73% 680B
48.08x1.78x9.99x-.--% 47.88B
10.56x1.41x7.23x1.04% 45.96B
20.47x6.23x11.88x-.--% 26.8B
10.91x2.72x6.55x-.--% 27.43B
-20.84x3.33x7.11x1.16% 23.36B
23.07x7.01x21.64x-.--% 12.5B
96.97x9.56x87.18x-.--% 12.11B
15.26x2.61x6.15x5.05% 7.5B
Average 26.01x 5.52x 19.90x 0.89% 88.36B
Weighted average by Cap. 28.11x 12.38x 19.70x 0.69%

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