Company Valuation: Logiq, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Market Cap 1 21.23 45.41 158.4 42.95 41.46 10.06
Change - 113.95% 248.83% -72.89% -3.48% -75.74%
Enterprise Value (EV) 1 20.42 41.32 158.7 41.09 40.83 10.05
Change - 102.35% 284% -74.1% -0.63% -75.39%
P/E -4.04x -3.73x -8.9x -1.72x -0.59x -0.35x
PBR 4.15x 4.56x 6.63x 1.45x 5.9x -25.1x
PEG - 0.2x 0.4x 0.1x -0x 0x
Capitalization / Revenue 0.94x 1.31x 4.18x 1.15x 1.61x -
EV / Revenue 0.9x 1.19x 4.19x 1.1x 1.59x -
EV / EBITDA -5.63x -6.44x -11.2x -2x -1.39x -0.61x
EV / EBIT -5.24x -6.34x -11.1x -2x -1.39x -0.61x
EV / FCF -4.02x -7.67x -24.5x -7.38x 2.5x -67.2x
FCF Yield -24.9% -13% -4.07% -13.6% 40.1% -1.49%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.85 -1.492 -1.144 -0.9499 -1.394 -0.2002
Distribution rate - - - - - -
Net sales 1 22.67 34.65 37.91 37.35 25.71 -
EBITDA 1 -3.63 -6.412 -14.22 -20.54 -29.39 -16.37
EBIT 1 -3.899 -6.514 -14.27 -20.59 -29.46 -16.41
Net income 1 -4.099 -6.542 -14.51 -20.13 -49.16 -20.1
Net Debt 1 -0.8064 -4.094 0.2534 -1.863 -0.6256 -0.006858
Reference price 2 7.475007 5.570505 10.182500 1.630000 0.819700 0.069900
Nbr of stocks (in thousands) 2,840 8,152 15,557 26,351 50,573 143,856
Announcement Date 4/15/19 3/30/20 3/31/21 4/1/22 5/8/23 5/3/24
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 279
22.02x8.43x13.96x0.96% 2,835B
90.94x36.68x61.16x-.--% 295B
110.51x35.26x111.51x0.16% 114B
72.53x14.58x31.79x-.--% 89.98B
445.91x19.13x76.92x-.--% 87.87B
138.39x8.16x20.83x-.--% 71.51B
33.28x1.73x13.55x-.--% 61.25B
117.59x4.93x24.38x-.--% 43.01B
-31.93x4.18x20x-.--% 34.04B
Average 111.03x 14.79x 41.57x 0.12% 363.14B
Weighted average by Cap. 45.00x 11.78x 23.12x 0.76%

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. LGIQ Stock
  4. Valuation Logiq, Inc.