|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.920 USD | +10.34% |
|
+2.96% | -3.87% |
| 07:17am | Perfect Agrees to Going-Private Deal at $2 Per Share | MT |
| 07-08 | Perfect Corp. Showcases Ai Skin, Beauty and Fashion Apis | CI |
Company Valuation: Perfect Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | - | 844.4 | 315.7 | 288.2 | 184.3 | 177.2 | - | - |
| Change | - | - | -62.61% | -8.71% | -36.04% | -3.87% | - | - |
| Enterprise Value (EV) 1 | - | 764.6 | 162.4 | 161.6 | 22.07 | 1.009 | -17.54 | 177.2 |
| Change | - | - | -78.76% | -0.5% | -86.34% | -95.43% | -1,839.32% | 1,110.11% |
| P/E | -18.9x | -3.01x | 62x | 56.6x | 36.2x | 22.1x | 25.1x | 58x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -0x | -1x | - | - | 0.4x | -2.1x | -1x |
| Capitalization / Revenue | - | 17.9x | 5.9x | 4.79x | 2.67x | 2.33x | 2.12x | 2x |
| EV / Revenue | - | 16.2x | 3.04x | 2.68x | 0.32x | 0.01x | -0.21x | 2x |
| EV / EBITDA | - | 247x | -48.1x | 377x | 17.6x | 0.14x | -1.48x | - |
| EV / EBIT | - | -10.8x | -28.7x | -51.4x | -12.8x | 0.19x | -3.3x | - |
| EV / FCF | - | -158x | 12.2x | 12.8x | 1.71x | 0.05x | -0.89x | - |
| FCF Yield | - | -0.63% | 8.18% | 7.8% | 58.4% | 1,997% | -113% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.52 | -2.37 | 0.05 | 0.05 | 0.05 | 0.0787 | 0.0692 | 0.03 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | 47.3 | 53.5 | 60.2 | 69.15 | 76.2 | 83.43 | 88.5 |
| EBITDA 1 | - | 3.094 | -3.379 | 0.429 | 1.253 | 6.982 | 11.86 | - |
| EBIT 1 | - | -71.07 | -5.66 | -3.143 | -1.728 | 5.27 | 5.323 | - |
| Net income 1 | -156.9 | -161.7 | 5.416 | 5.021 | 4.643 | 7.503 | 7.656 | 3.7 |
| Net Debt 1 | - | -79.82 | -153.3 | -126.6 | -162.3 | -176.2 | -194.8 | - |
| Reference price 2 | 9.850 | 7.140 | 3.100 | 2.830 | 1.810 | 1.740 | 1.740 | 1.740 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.12x | 0.01x | 0.14x | - | 177M | |
| 22.16x | 8.52x | 14.16x | 0.96% | 2,855B | |
| 95.66x | 38.6x | 64.53x | -.--% | 309B | |
| 138.48x | 44.24x | 139.93x | 0.13% | 142B | |
| 85.77x | 17.24x | 37.45x | -.--% | 106B | |
| 485.9x | 20.95x | 84.2x | -.--% | 95.75B | |
| 163.85x | 9.54x | 23.58x | -.--% | 84.9B | |
| 36.06x | 1.92x | 14.99x | -.--% | 66.83B | |
| 125.38x | 5.25x | 25.77x | -.--% | 45.69B | |
| -37.36x | 5.01x | 24.01x | -.--% | 40.4B | |
| Average | 113.80x | 15.13x | 42.88x | 0.12% | 374.66B | |
| Weighted average by Cap. | 50.37x | 12.75x | 26.01x | 0.74% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- PERF Stock
- Valuation Perfect Corp.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
