Company Valuation: LEET Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 10.95 25.23 10.64 0.4533 7.404 1.813
Change - 130.38% -57.82% -95.74% 1,533.34% -75.51%
Enterprise Value (EV) 1 10.91 25.19 10.7 0.4217 7.367 1.806
Change - 130.82% -57.51% -96.06% 1,647.12% -75.48%
P/E -2.23x -4.45x -4.02x -0.33x 1,324x -2.87x
PBR -4.33x -5.29x -1.36x -0.05x -0.73x -0.16x
PEG - -0.76x 0.1x 0x -13x 0x
Capitalization / Revenue 149x 401x 70x 1.43x 10.4x 184x
EV / Revenue 149x 401x 70.4x 1.33x 10.3x 184x
EV / EBITDA -12.7x -4.72x -4.33x -0.28x -21.8x -2.42x
EV / EBIT -12.6x -4.7x -4.28x -0.28x -20x -2.4x
EV / FCF 31.4x 15.8x -2.73x 0.81x -89.9x 4.82x
FCF Yield 3.19% 6.32% -36.6% 124% -1.11% 20.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.035 -0.037 -0.0173 -0.009136 0.000037 -0.00418
Distribution rate - - - - - -
Net sales 1 0.0734 0.0628 0.152 0.3174 0.7153 0.009842
EBITDA 1 -0.8583 -5.335 -2.471 -1.489 -0.3386 -0.7456
EBIT 1 -0.863 -5.358 -2.503 -1.526 -0.3678 -0.7524
Net income 1 -0.8462 -5.357 -2.649 -1.379 0.005623 -0.6317
Net Debt 1 -0.0388 -0.0405 0.0602 -0.0316 -0.0366 -0.006989
Reference price 2 0.078000 0.165000 0.069600 0.003000 0.049000 0.012000
Nbr of stocks (in thousands) 140,397 152,900 152,900 151,096 151,096 151,096
Announcement Date 3/12/21 4/15/22 8/7/23 4/15/24 3/28/25 5/15/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.36M
16.65x8.13x17.36x0.25% 4,184B
23.36x7.38x12.98x0.29% 1,855B
28.25x13.25x20.94x0.64% 484B
14.53x3.88x8.97x1.4% 483B
18.71x5.55x16.66x-.--% 279B
20.59x1.49x10.26x1.03% 263B
94.21x12.39x66.51x-.--% 195B
21.41x2.45x12.44x-.--% 139B
3.08x86.09x2.34x0.13% 114B
Average 26.75x 15.62x 18.72x 0.42% 799.49B
Weighted average by Cap. 20.76x 8.81x 16.70x 0.36%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA