Company Valuation: PLAYSTUDIOS, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 497.7 504 363.2 231.9 82.16 77.93 - -
Change - 1.25% -27.93% -36.15% -64.57% -5.15% - -
Enterprise Value (EV) 1 284.2 370 230.3 122.7 -22.78 -30.42 -36.09 -42.92
Change - 30.16% -37.74% -46.71% -118.56% -33.56% -18.64% -18.9%
P/E 43.9x -27.7x -18.1x -8.45x -2.83x -2.95x -4.09x -4.31x
PBR 1.64x 1.7x 1.27x 0.95x 0.36x 0.37x 0.39x 0.41x
PEG - 0x -2.53x -0.2x -0.62x 0.3x 0.1x 0.84x
Capitalization / Revenue 1.73x 1.74x 1.17x 0.8x 0.35x 0.35x 0.36x 0.36x
EV / Revenue 0.99x 1.27x 0.74x 0.42x -0.1x -0.14x -0.17x -0.2x
EV / EBITDA 7.19x 9.67x 3.7x 2.17x -0.64x -1.26x -1.75x -1.95x
EV / EBIT -95.1x -13.2x -22x -3.73x 0.95x 0.86x 1.34x 1.66x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.09 -0.14 -0.15 -0.22 -0.23 -0.2054 -0.1479 -0.1403
Distribution rate - - - - - - - -
Net sales 1 287.4 290.3 310.9 289.4 235.1 224 216 217.7
EBITDA 1 39.55 38.25 62.29 56.55 35.6 24.24 20.61 21.99
EBIT 1 -2.99 -28.08 -10.49 -32.86 -23.92 -35.21 -27 -25.9
Net income 1 10.74 -17.78 -19.39 -28.69 -28.64 -26.27 -19.05 -18.18
Net Debt 1 -213.5 -134 -132.9 -109.2 -104.9 -108.4 -114 -120.8
Reference price 2 3.9500 3.8800 2.7100 1.8600 0.6515 0.6054 0.6054 0.6054
Nbr of stocks (in thousands) 126,008 129,885 134,031 124,684 126,104 128,722 - -
Announcement Date 2/24/22 3/9/23 3/11/24 3/10/25 3/16/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-2.95x-0.14x-1.26x-.--% 77.93M
70.28x9.07x16.83x - 22.36B
-44.21x0.4x38.79x-.--% 15.96B
-44.82x1.28x6.8x-.--% 7.89B
13.11x5.12x9.65x2.76% 8.21B
37.24x6.07x30.08x-.--% 4.38B
13.5x1.66x8.21x1.21% 2.49B
25.08x1.46x6.09x - 1.63B
9.32x0.89x4.89x2.42% 1.43B
Average 8.51x 2.87x 13.34x 0.91% 7.16B
Weighted average by Cap. 13.52x 4.59x 20.13x 0.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. MYPS Stock
  4. Valuation PLAYSTUDIOS, Inc.