Company Valuation: Perfect Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 - 844.4 315.7 288.2 184.3 197.6 -
Change - - -62.61% -8.71% -36.04% 7.18% -
Enterprise Value (EV) 1 - 764.6 162.4 161.6 22.07 23.74 6.769
Change - - -78.76% -0.5% -86.34% 7.58% -71.49%
P/E -18.9x -3.01x 62x 56.6x 36.2x 25.9x 22.6x
PBR - - - - - - -
PEG - -0x -1x - - 0.5x 1.6x
Capitalization / Revenue - 17.9x 5.9x 4.79x 2.67x 2.67x 2.41x
EV / Revenue - 16.2x 3.04x 2.68x 0.32x 0.32x 0.08x
EV / EBITDA - - - - - - 570,777x
EV / EBIT - -10.8x -28.7x -51.4x -12.8x 4.9x 1.12x
EV / FCF - -158x 12.2x 12.8x 1.71x 1.32x 0.37x
FCF Yield - -0.63% 8.18% 7.8% 58.4% 75.6% 268%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.52 -2.37 0.05 0.05 0.05 0.075 0.0857
Distribution rate - - - - - - -
Net sales 1 - 47.3 53.5 60.2 69.15 74.1 81.83
EBITDA - 3.094 -3.379 0.429 1.253 - 11.86
EBIT 1 - -71.07 -5.66 -3.143 -1.728 4.848 6.021
Net income 1 -156.9 -161.7 5.416 5.021 4.643 6.79 8.465
Net Debt 1 - -79.82 -153.3 -126.6 -162.3 -173.8 -190.8
Reference price 2 9.850 7.140 3.100 2.830 1.810 1.940 1.940
Nbr of stocks (in thousands) - 118,264 101,849 101,849 101,849 101,849 -
Announcement Date 5/27/22 3/6/23 2/28/24 2/26/25 2/24/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.87x0.32x - - 198M
26.83x9.91x16.18x0.73% 3,928B
119.93x52.98x86.28x-.--% 447B
19.3x5.59x9.74x1.56% 389B
216.99x19.31x56.52x-.--% 280B
28.38x5.66x17.83x1.34% 259B
2273.9x37.98x124.23x-.--% 233B
90.05x8.93x23.9x-.--% 147B
54.84x14.71x38.75x-.--% 124B
13.44x3.57x7.47x-.--% 95.43B
Average 286.95x 15.90x 42.32x 0.4% 590.25B
Weighted average by Cap. 133.24x 14.23x 27.85x 0.65%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Perfect Corp.

Historical PBR trend

Valuation ratios - PBR - Perfect Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Perfect Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Perfect Corp.

  1. Stock Market
  2. Stocks
  3. PERF Stock
  4. Valuation Perfect Corp.