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 0.0780 0.1650 0.0696 0.0030 0.0490 0.0120
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.($)
- - - - 4.53M
13.42x2.92x7.58x2.63% 78.53B
18.15x2.42x8.57x2.38% 12.44B
12.44x1.54x4.56x0.96% 7.27B
26.49x2.53x11.84x1.67% 6.73B
13.8x2.37x10.89x5.9% 6.42B
14.2x3.45x8.66x5.34% 4.08B
15.19x2.38x11.39x5.7% 3.51B
15.14x5.14x12.17x3.32% 3.47B
11.03x1.22x5.49x0.98% 3.37B
Average 15.54x 2.66x 9.02x 3.21% 12.58B
Weighted average by Cap. 14.61x 2.76x 8.11x 2.77%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA