Company Valuation: PAID, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 13.36 20.29 7.275 11.62 24.18 25.12
Change - 51.83% -64.14% 59.66% 108.2% 3.86%
Enterprise Value (EV) 1 11.82 17.51 5.51 9.577 23.02 24.1
Change - 48.19% -68.53% 73.82% 140.33% 4.72%
P/E -5.01x -27.9x 16.3x 36.3x 33.3x -68.5x
PBR 4.48x 6.98x 2.97x 2.6x 4.82x 4.53x
PEG - 0.4x -0x -0.7x 0x 0x
Capitalization / Revenue 1.03x 1.36x 0.44x 0.7x 1.3x 1.21x
EV / Revenue 0.91x 1.18x 0.33x 0.58x 1.24x 1.16x
EV / EBITDA -7.19x 826x 14.3x -34.5x -122x -66x
EV / EBIT -5.54x -35.7x 93.4x -16.3x -46.7x -36.8x
EV / FCF 5.39x 9.95x -3.43x -29.2x 7.68x 87.6x
FCF Yield 18.6% 10% -29.2% -3.43% 13% 1.14%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.4134 -0.0936 0.08 0.04 0.09 -0.0437
Distribution rate - - - - - -
Net sales 1 12.92 14.89 16.59 16.56 18.59 20.71
EBITDA 1 -1.643 0.0212 0.3849 -0.2779 -0.1886 -0.365
EBIT 1 -2.131 -0.4905 0.059 -0.5878 -0.4934 -0.6548
Net income 1 -2.233 -0.6968 0.6521 0.3532 0.7636 -0.3682
Net Debt 1 -1.546 -2.778 -1.765 -2.038 -1.167 -1.015
Reference price 2 2.070 2.610 1.300 1.450 3.000 2.995
Nbr of stocks (in thousands) 6,455 7,773 5,596 8,011 8,061 8,387
Announcement Date 3/31/21 3/31/22 3/31/23 4/1/24 4/15/25 3/31/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 20.43M
14.82x3.95x9.15x1.38% 518B
20.47x6.06x18.21x-.--% 300B
21.87x2.54x12.92x-.--% 143B
3.03x82.31x2.29x0.14% 110B
36.93x4.31x28.16x-.--% 103B
31.4x6.15x17.28x-.--% 95.4B
10.16x7.34x88.19x0.67% 90.84B
75x4.43x21.12x-.--% 83.28B
7.63x2.9x60.16x0.79% 34.38B
Average 24.59x 13.33x 28.61x 0.33% 147.83B
Weighted average by Cap. 21.32x 10.45x 19.41x 0.55%

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. PAYD Stock
  4. Valuation PAID, Inc.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!