Company Valuation: NetBrands Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 7.683 5.066 3.439 1.246 0.5864 0.1969
Change - -34.06% -32.11% -63.78% -52.93% -66.42%
Enterprise Value (EV) 1 7.806 5.4 4.751 2.417 1.747 1.654
Change - -30.82% -12.02% -49.13% -27.72% -5.32%
P/E -0.29x -4.04x -3.06x -0.91x -0.46x -0.06x
PBR -150x 34.1x -6.19x -0.67x -0.25x -0.08x
PEG - 0x 0.2x -0.1x 0x 0x
Capitalization / Revenue 4.63x 1.9x 2.09x 1.93x - 10.8x
EV / Revenue 4.7x 2.03x 2.89x 3.75x - 90.6x
EV / EBITDA -0.3x -4.5x -4.67x -2.64x -2.19x -2.93x
EV / EBIT -0.3x -4.5x -4.67x -2.64x -2.19x -2.88x
EV / FCF 0.8x 290x -48.3x 36.7x - -
FCF Yield 125% 0.34% -2.07% 2.72% - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -2 -0.0866 -0.0719 -0.0821 -0.057 -0.0245
Distribution rate - - - - - -
Net sales 1 1.661 2.665 1.643 0.6445 - 0.0183
EBITDA 1 -26.16 -1.201 -1.016 -0.915 -0.7978 -0.5643
EBIT 1 -26.16 -1.201 -1.017 -0.9153 -0.7981 -0.5736
Net income 1 -26.16 -1.214 -1.087 -1.321 -1.285 -1.696
Net Debt 1 0.1236 0.3346 1.312 1.171 1.161 1.457
Reference price 2 0.585000 0.350000 0.219950 0.075000 0.026000 0.001500
Nbr of stocks (in thousands) 13,133 14,473 15,636 16,611 22,554 131,272
Announcement Date 2/18/21 3/14/22 3/23/23 4/15/24 4/24/25 4/15/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 108K
20.98x3.01x14.78x3.72% 271B
21.27x2.47x14.55x3.41% 78.19B
19.35x1.96x11.05x3.18% 53.75B
17.1x0.52x10.04x2.68% 37.01B
22.82x3.36x13.68x3.17% 36.95B
43.57x3.64x21.55x0.82% 36.55B
12.11x1.94x9.56x6.33% 30.08B
71.25x10.64x45.18x1.07% 29.56B
Average 28.56x 3.44x 17.55x 3.05% 63.64B
Weighted average by Cap. 24.31x 3.08x 15.75x 3.34%

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. NBND Stock
  4. Valuation NetBrands Corp.