Valuation Tuya Inc.

Stocks

Market Closed - NYSE 16:00:02 2026-10-26 EDT			5-day change	1st Jan Change
1.640 ^USD	-0.61%		-1.20%	-22.27%

09-05	Tuya Smart Showcases New AI Companion Robot Doova And Debuts AI Home, AI Energy, And AI Robot Ecosystems At IFA 2026	CI
09-05	Tuya Smart Unveils Doova At Ifa 2026, an Ai Home Companion Robot Designed to Support Independently Living Seniors	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,499	1,053	1,276	1,002	1,272	1,006	-	-
Change	-	-69.89%	21.15%	-21.48%	26.95%	-20.96%	-	-
Enterprise Value (EV) ¹	2,432	99.2	486.6	348.8	381.5	64.07	30.91	13.56
Change	-	-95.92%	390.49%	-28.31%	9.38%	-83.21%	-51.76%	-56.12%
P/E	-	-7.35x	-20.9x	179x	23.4x	14.9x	12.6x	10.9x
PBR	2.75x	0.95x	1.32x	1.01x	1.26x	0.96x	0.93x	0.99x
PEG	-	-	0.4x	-2x	0x	0.7x	0.7x	0.7x
Capitalization / Revenue	11.6x	5.06x	5.55x	3.36x	3.95x	2.78x	2.49x	2.17x
EV / Revenue	8.05x	0.48x	2.12x	1.17x	1.19x	0.18x	0.08x	0.03x
EV / EBITDA	-21.3x	-1.04x	-12.8x	16.1x	10.9x	1.94x	0.64x	-
EV / EBIT	-13.3x	-0.59x	-4.6x	-7.32x	33.2x	1.73x	0.65x	0.22x
EV / FCF	-	-	-	-	5.16x	0.49x	0.21x	0.09x
FCF Yield	-	-	-	-	19.4%	203%	469%	1,162%
Dividend per Share ²	-	-	-	0.0589	0.1145	0.11	0.115	0.125
Rate of return	-	-	-	3.29%	5.43%	6.71%	7.01%	7.62%
EPS ²	-	-0.26	-0.11	0.01	0.09	0.11	0.13	0.15
Distribution rate	-	-	-	589%	127%	100%	88.5%	83.3%
Net sales ¹	302.1	208.2	230	298.6	321.8	362.3	404.1	462.4
EBITDA ¹	-114.1	-95.72	-38.16	21.73	34.96	33	48	-
EBIT ¹	-183.6	-168.2	-105.8	-47.62	11.48	37.02	47.89	62.58
Net income ¹	-175.4	-146.2	-60.32	4.997	57.89	74.43	84.94	97.7
Net Debt ¹	-1,066	-954.3	-789.7	-653.3	-890.7	-941.5	-974.6	-992
Reference price ²	6.250	1.910	2.300	1.790	2.110	1.640	1.640	1.640
Nbr of stocks (in thousands)	559,760	551,567	554,901	559,859	602,961	613,130	-	-
Announcement Date	3/14/22	3/1/23	2/27/24	2/26/25	3/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TUYA INC.	15x	0.19x	2.13x	6.67%	1.01B
MICROSOFT CORPORATION	26.61x	9.82x	16.02x	0.73%	3,895B
PALANTIR TECHNOLOGIES INC.	126.89x	56.1x	91.33x	-.--%	473B
ORACLE CORPORATION	18.99x	5.52x	9.62x	1.58%	382B
PALO ALTO NETWORKS, INC.	241.45x	21.53x	63.04x	-.--%	311B
SAP SE	29.96x	6.06x	18.99x	1.25%	277B
CROWDSTRIKE HOLDINGS, INC.	2575.7x	43.13x	141.09x	-.--%	264B
SERVICENOW, INC.	100.91x	10.01x	26.8x	-.--%	164B
FORTINET, INC.	58.59x	15.69x	41.34x	-.--%	132B
ADOBE INC.	14.46x	3.85x	8.04x	-.--%	103B
Average	320.86x	17.19x	41.84x	1.02%	600.33B
Weighted average by Cap.	160.07x	15.12x	30.34x	0.64%