Company Valuation: Torrid Holdings Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,013 385.6 537.2 739.6 114.1 234.3 - -
Change - -61.93% 39.3% 37.68% -84.58% 105.42% - -
Enterprise Value (EV) 1 1,325 701.3 830.1 979.2 397.1 463.8 438.8 407.4
Change - -47.08% 18.38% 17.96% -59.45% 16.8% -5.39% -7.16%
P/E - 7.75x 46.9x 47.1x -16.4x 24.3x 27.6x -
PBR -3.84x -1.68x -2.54x -3.85x - -1.11x -1.16x -1.25x
PEG - - -0.6x 1.3x 0x -0x -2.3x -
Capitalization / Revenue 0.79x 0.3x 0.47x 0.67x 0.11x 0.25x 0.24x 0.24x
EV / Revenue 1.04x 0.54x 0.72x 0.89x 0.4x 0.49x 0.45x 0.42x
EV / EBITDA 5.39x 4.6x 7.82x 8.97x 6.25x 6.01x 5.52x 5.11x
EV / EBIT 6.29x 6.03x 11.9x 13.3x 18.6x 11.6x 11.4x 11x
EV / FCF 12.8x 23.4x 49.5x 15.5x -18.2x 14.4x 15.3x -
FCF Yield 7.82% 4.27% 2.02% 6.43% -5.51% 6.94% 6.53% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - 0.48 0.11 0.15 -0.07 0.0967 0.085 -
Distribution rate - - - - - - - -
Net sales 1 1,279 1,288 1,152 1,104 1,000 950.8 966.3 971.7
EBITDA 1 245.9 152.4 106.2 109.1 63.58 77.18 79.53 79.7
EBIT 1 210.6 116.3 69.74 73.4 21.4 39.85 38.41 37.19
Net income 1 -29.94 50.21 11.62 16.32 -7.034 9.664 8.473 -
Net Debt 1 312.3 315.7 293 239.6 283 229.4 204.4 173
Reference price 2 9.200 3.720 5.160 7.060 1.150 2.350 2.350 2.350
Nbr of stocks (in thousands) 110,092 103,660 104,103 104,757 99,197 99,719 - -
Announcement Date 3/17/22 3/23/23 3/28/24 3/20/25 3/19/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
24.31x0.49x6.01x-.--% 234M
25.11x2.84x12.64x-.--% 9.55B
16.19x0.95x8.5x-.--% 6.61B
13.87x0.59x5.75x2.5% 4.24B
6.62x - - - 371M
6.5x - - 6.32% 347M
27.24x - - 0.09% 174M
32.86x - - 5.7% 153M
Average 19.09x 1.22x 8.22x 2.09% 2.71B
Weighted average by Cap. 19.64x 1.74x 9.82x 0.64%

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. CURV Stock
  4. Valuation Torrid Holdings Inc.