|
Market Closed -
OTC Markets
09:42:51 2026-03-09 EDT
|
5-day change | 1st Jan Change | ||
| 4.950 USD | -23.85% |
|
-.--% | -22.16% |
| 08-25 | SHIFT Inc. Resolves to Establish A Special Subsidiary Company | CI |
| 08-18 | Japan's Nikkei slumps sharply as tech selloff spreads | RE |
Company Valuation: SHIFT Inc.
Data adjusted to current consolidation scope
| Fiscal Period: August | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 440,558 | 357,584 | 527,484 | 240,149 | 402,826 | 239,860 | - | - |
| Change | - | -18.83% | 47.51% | -54.47% | 67.74% | -40.46% | - | - |
| Enterprise Value (EV) 1 | 430,527 | 348,195 | 512,326 | 228,857 | 391,136 | 232,400 | 222,560 | 209,187 |
| Change | - | -19.12% | 47.14% | -55.33% | 70.91% | -40.58% | -4.23% | -6.01% |
| P/E | 155x | 71.7x | 84.6x | 46.8x | 45.1x | 27.5x | 16.9x | 13.9x |
| PBR | 19.7x | 14x | 18.2x | 7.13x | 9.92x | 5.43x | 4.16x | 3.24x |
| PEG | - | 1x | 3.3x | -2.6x | 0.6x | 45.97x | 0.3x | 0.6x |
| Capitalization / Revenue | 9.58x | 5.51x | 5.99x | 2.17x | 3.1x | 1.52x | 1.3x | 1.14x |
| EV / Revenue | 9.36x | 5.37x | 5.82x | 2.07x | 3.01x | 1.48x | 1.2x | 1x |
| EV / EBITDA | 97x | 41.6x | 38.6x | 17x | 20.7x | 11.1x | 8.29x | 6.59x |
| EV / EBIT | 108x | 50.4x | 44.3x | 21.7x | 25x | 13.2x | 9.73x | 7.66x |
| EV / FCF | 100x | 193x | 79.5x | -267x | 98.9x | -13.7x | 13.7x | 10.6x |
| FCF Yield | 1% | 0.52% | 1.26% | -0.37% | 1.01% | -7.31% | 7.29% | 9.44% |
| Dividend per Share 2 | - | - | - | - | - | 4.067 | 3.2 | 3.88 |
| Rate of return | - | - | - | - | - | 0.43% | 0.34% | 0.41% |
| EPS 2 | 10.85 | 18.85 | 23.64 | 19.43 | 33.93 | 34.13 | 55.4 | 67.66 |
| Distribution rate | - | - | - | - | - | 11.9% | 5.78% | 5.73% |
| Net sales 1 | 46,004 | 64,873 | 88,030 | 110,627 | 129,819 | 157,463 | 184,898 | 209,590 |
| EBITDA 1 | 4,438 | 8,371 | 13,289 | 13,423 | 18,867 | 20,891 | 26,840 | 31,739 |
| EBIT 1 | 3,994 | 6,913 | 11,565 | 10,537 | 15,628 | 17,633 | 22,873 | 27,301 |
| Net income 1 | 2,818 | 4,974 | 6,245 | 5,127 | 8,935 | 8,805 | 14,339 | 17,308 |
| Net Debt 1 | -10,031 | -9,389 | -15,158 | -11,292 | -11,690 | -7,460 | -17,300 | -30,672 |
| Reference price 2 | 1,676.00 | 1,352.67 | 2,000.00 | 909.33 | 1,530.00 | 938.40 | 938.40 | 938.40 |
| Nbr of stocks (in thousands) | 262,863 | 264,355 | 263,742 | 264,094 | 263,285 | 255,605 | - | - |
| Announcement Date | 10/12/21 | 10/14/22 | 10/12/23 | 10/10/24 | 10/14/25 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.49x | 1.48x | 11.12x | 0.43% | 1.5B | |
| 12.54x | - | - | 2.36% | 147M | |
| -0.63x | - | - | - | 66.14M | |
| Average | 13.14x | 1.48x | 11.12x | 1.4% | 570.64M | |
| Weighted average by Cap. | 25.12x | 1.48x | 11.12x | 0.61% |
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
- Stock Market
- Stocks
- 3697 Stock
- SFTTF Stock
- Valuation SHIFT Inc.
Select your edition
All financial news and data tailored to specific country editions
