Company Valuation: Lite Strategy, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 437.8 320.9 80.56 43.84 19.39 16.46
Change - -26.7% -74.9% -45.58% -55.78% -15.12%
Enterprise Value (EV) 1 255.1 175.8 -63.05 -44.12 -18.96 -1.554
Change - -31.11% -135.87% 30.02% 57.04% 91.8%
P/E -8.1x -4.18x -1.21x -1.38x 1.09x -1.03x
PBR 5.89x 7.76x 1.54x 1.78x 0.59x 0.97x
PEG - -0.1x 0x 0x -0x 0x
Capitalization / Revenue 15.1x 12.6x 1.98x 0.9x 0.3x -
EV / Revenue 8.82x 6.88x -1.55x -0.9x -0.29x -
EV / EBITDA -10.4x -2.53x 0.84x 1.21x -0.72x 0.09x
EV / EBIT -10.4x -2.52x 0.84x 1.2x -0.73x 0.09x
EV / FCF -13.7x -13.5x 1.7x 2.65x -1.49x 0.1x
FCF Yield -7.3% -7.42% 59% 37.8% -67.3% 1,000%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -10.2 -13.62 -9.989 -4.78 2.668 -2.393
Distribution rate - - - - - -
Net sales 1 28.91 25.54 40.7 48.82 65.3 -
EBITDA 1 -24.43 -69.4 -75.16 -36.38 26.38 -17.09
EBIT 1 -24.54 -69.68 -75.48 -36.76 26 -17.46
Net income 1 -46.02 -50.58 -54.45 -31.84 17.78 -15.94
Net Debt 1 -182.6 -145.1 -143.6 -87.96 -38.34 -18.01
Reference price 2 82.6000 57.0000 12.1000 6.5800 2.9100 2.4700
Nbr of stocks (in thousands) 5,300 5,630 6,658 6,663 6,663 6,663
Announcement Date 9/9/20 9/2/21 9/8/22 9/26/23 9/19/24 9/26/25
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 33.53M
21.07x6x12.84x1.98% 179B
15.47x3.72x - 2.29% 168B
17.5x7.66x - 1.43% 109B
24.98x13.08x22.44x3.9% 82.21B
14.3x5.41x - 1.83% 52.57B
12.13x1.87x5.72x1.21% 48.86B
5.49x5.65x4.04x3.34% 38.4B
14.56x5.29x16.51x1.81% 33.95B
Average 15.69x 6.08x 12.31x 2.22% 79.12B
Weighted average by Cap. 17.39x 6.15x 13.44x 2.19%

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. LITS Stock
  4. Valuation Lite Strategy, Inc.