Company Valuation: TON Strategy Company

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 77.04 87.38 19.06 3.327 6.495 117.6
Change - 13.42% -78.18% -82.55% 95.2% 1,710.56%
Enterprise Value (EV) 1 81.4 94.43 27.35 1.354 -5.571 78.31
Change - 16% -71.04% -95.05% -511.43% 1,505.52%
P/E - - -0.42x -0.05x -0.34x -0.33x
PBR - - 3.71x 25.2x 0.4x 0.28x
PEG - - - 0x 0x 0x
Capitalization / Revenue 7.73x 8.3x 2.02x 52.8x 7.26x 9.2x
EV / Revenue 8.17x 8.97x 2.9x 21.5x -6.22x 6.13x
EV / EBITDA -3.5x -2.95x -1.08x -0.1x 0.48x -2.39x
EV / EBIT -3.29x -2.8x -1.02x -0.1x 0.48x -2.37x
EV / FCF -30.8x -5.56x -1.53x -0.17x 0.6x 82.5x
FCF Yield -3.25% -18% -65.4% -593% 167% 1.21%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - - -3,105 -651.8 -19.36 -5.959
Distribution rate - - - - - -
Net sales 1 9.965 10.52 9.435 0.063 0.895 12.78
EBITDA 1 -23.23 -32.04 -25.23 -13.67 -11.56 -32.73
EBIT 1 -24.74 -33.71 -26.83 -13.8 -11.64 -33.02
Net income 1 -24.96 -34.49 -37.44 -21.99 -10.33 -148.5
Net Debt 1 4.369 7.05 8.287 -1.973 -12.07 -39.28
Reference price 2 13,200.000 9,920.000 1,312.800 34.420 6.540 1.990
Nbr of stocks (in thousands) 5.84 8.81 14.5 96.7 993 59,091
Announcement Date 3/31/21 3/31/22 4/17/23 4/1/24 3/25/25 3/31/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 187M
14.45x3.85x8.92x1.41% 481B
20.03x5.93x17.83x-.--% 299B
21.76x2.53x12.86x-.--% 144B
36.41x4.25x27.73x-.--% 105B
2.9x77.78x2.17x0.14% 102B
31.28x6.12x17.2x-.--% 98B
10.1x7.3x87.65x0.68% 86.88B
74.66x4.41x21.01x-.--% 83.6B
7.58x2.89x59.89x0.79% 32.67B
Average 24.35x 12.78x 28.36x 0.34% 143.19B
Weighted average by Cap. 21.38x 9.84x 19.28x 0.54%

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. TONX Stock
  4. Valuation TON Strategy Company
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!