Company Valuation: Ispire Technology Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 494.5 451.2 146.1 64.29 73.93 - -
Change - -8.76% -67.62% -56% 14.99% - -
Enterprise Value (EV) 494.5 451.2 146.1 64.29 73.93 73.93 73.93
Change - -8.76% -67.62% -56% 14.99% 0% 0%
P/E -76x -29.6x - -1.93x 5.57x 4.92x 4.57x
PBR - - - - - - -
PEG -0x -0x - - -0x 0.4x 0.59x
Capitalization / Revenue - 2.97x 1.15x 0.67x 0.66x 0.87x 0.83x
EV / Revenue - 0x 0x 0x 0.66x 0.87x 0.83x
EV / EBITDA - -0x -0x -0x 29.6x 3.56x 3.4x
EV / EBIT - -0x -0x -0x -10.6x 4.12x 3.93x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.12 -0.27 - -0.58 0.23 0.26 0.28
Distribution rate - - - - - - -
Net sales 1 - 151.9 127.5 96.01 112.6 84.83 89.07
EBITDA 1 - -13.39 -31.61 -3.96 2.5 20.75 21.71
EBIT 1 - -13.89 -37.85 -32.59 -7 17.93 18.82
Net income -6.099 -14.77 - - - - -
Net Debt - - - - - - -
Reference price 2 9.120 8.000 2.560 1.120 1.280 1.280 1.280
Nbr of stocks (in thousands) 54,222 56,401 57,076 57,399 57,754 - -
Announcement Date 9/19/23 9/26/24 9/15/25 9/15/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.57x - - - 73.93M
25.57x7.78x17.33x3.18% 297B
12.34x4.55x9.85x6.08% 118B
12.15x6.48x10.17x6.42% 112B
18.96x3.39x10.76x3.91% 78.93B
18.35x4.13x13.59x4.87% 34.33B
9.19x2.73x6.28x6.83% 24.65B
13.64x2.65x10.03x4.09% 13.5B
34.68x2.57x21.86x1.87% 7.39B
8.98x0.56x5.62x10.43% 4.06B
Average 15.94x 3.87x 11.72x 5.3% 69.11B
Weighted average by Cap. 19.19x 5.95x 13.39x 4.55%

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. ISPR Stock
  4. Valuation Ispire Technology Inc.