Company Valuation: MicroAlgo Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 387.3 378.1 283.6 273.7 338.3
Change - -2.37% -24.99% -3.49% 23.59%
Enterprise Value (EV) 1 117 335.5 -38.24 -746.2 -1,998
Change - 186.85% -111.4% -1,851.22% -167.75%
P/E 348x - - 6.88x 2.08x
PBR 51.6x - - 0.35x 0.15x
PEG -8.8x - - - -0x
Capitalization / Revenue 0.73x 4.34x 0.49x 0.51x 0.8x
EV / Revenue 0.22x 3.85x -0.07x -1.38x -4.73x
EV / EBITDA 1.52x 475x 0.29x -36.5x -360x
EV / EBIT 1.74x -502x 0.29x -37.1x -383x
EV / FCF 2.84x -19.2x -0.42x 33.2x -83.3x
FCF Yield 35.2% -5.2% -240% 3.01% -1.2%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 1,106 - - 119.7 14.87
Distribution rate - - - - -
Net sales 1 529.3 87.13 580 541.5 422
EBITDA 1 76.75 0.706 -131.3 20.47 5.544
EBIT 1 67.15 -0.6687 -132.3 20.14 5.218
Net income 1 55.28 -6.964 -268.2 38.6 113.9
Net Debt 1 -270.3 -42.56 -321.8 -1,020 -2,336
Reference price 2 384,205.63 51,729.05 38,801.44 823.34 30.92
Nbr of stocks (in thousands) 1.01 7.31 7.31 332 10,942
Announcement Date 5/12/22 3/29/23 4/11/24 4/28/25 4/1/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 35.56M
21.6x3.56x12.43x3.08% 207B
21.99x4.64x11.38x0.76% 189B
-599.1x42.61x175.06x-.--% 124B
-133.59x18.57x102.82x-.--% 120B
13.62x1.52x7.99x3.52% 112B
13.27x2.4x9.06x6.19% 77.38B
19.25x5.15x12.66x2.92% 57.65B
-17.04x7.34x12.48x-.--% 48.05B
22.15x1.83x11.6x1.4% 43.68B
Average -70.87x 9.74x 39.50x 1.99% 97.85B
Weighted average by Cap. -79.34x 10.42x 43.04x 1.93%

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. MLGO Stock
  4. Valuation MicroAlgo Inc.