Company Valuation: Leatt Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 39.86 182.7 110.7 57.03 43.51 57.65
Change - 358.42% -39.41% -48.49% -23.71% 32.51%
Enterprise Value (EV) 1 37.8 180.3 106 47.8 32.46 45.81
Change - 376.97% -41.22% -54.89% -32.1% 41.13%
P/E 10x 15.7x 11.7x 73.5x -19.7x 18.2x
PBR 2.61x 6.44x 2.86x 1.47x 1.14x 1.37x
PEG - 0x -0.5x -0.8x 0x -0x
Capitalization / Revenue 1.03x 2.52x 1.45x 1.21x 0.99x 0.93x
EV / Revenue 0.98x 2.49x 1.39x 1.01x 0.74x 0.74x
EV / EBITDA 5.67x 10.2x 7.51x 18.4x -18.6x 8.22x
EV / EBIT 6.48x 10.9x 8.14x 33.7x -10.9x 10.8x
EV / FCF 121x -192x 170x 9.24x 14.5x -68.9x
FCF Yield 0.83% -0.52% 0.59% 10.8% 6.91% -1.45%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.74 2.07 1.62 0.13 -0.3547 0.51
Distribution rate - - - - - -
Net sales 1 38.6 72.48 76.34 47.24 44.03 61.91
EBITDA 1 6.669 17.64 14.12 2.593 -1.749 5.57
EBIT 1 5.836 16.62 13.02 1.418 -2.979 4.243
Net income 1 4.424 12.57 9.96 0.8032 -2.205 3.264
Net Debt 1 -2.062 -2.44 -4.73 -9.223 -11.05 -11.84
Reference price 2 7.40 32.50 19.00 9.55 7.00 9.30
Nbr of stocks (in thousands) 5,387 5,623 5,827 5,971 6,215 6,199
Announcement Date 3/24/21 3/10/22 3/28/23 3/13/24 3/28/25 3/24/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 73.17M
16.3x1.02x8.13x2.66% 4.29B
27.26x0.85x7.61x1.21% 4.04B
17.86x0.42x7.2x2.99% 3.68B
14.98x1.53x8.6x-.--% 3.16B
9.07x0.53x4.54x3.01% 2.87B
10.39x - - 3.88% 1.34B
10.18x - - - 1.2B
25.2x0.55x6.78x2.61% 1.11B
Average 16.40x 0.82x 7.14x 2.34% 2.42B
Weighted average by Cap. 17.21x 0.85x 7.30x 2.15%

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. LEAT Stock
  4. Valuation Leatt Corporation