Company Valuation: Twinlab Consolidated Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 15.34 25.81 26.95 19.43 9.846 0.2772
Change - 68.24% 4.42% -27.88% -49.33% -97.18%
Enterprise Value (EV) 1 106.2 128 127 121.1 107.1 97.04
Change - 20.57% -0.84% -4.58% -11.6% -9.38%
P/E -0.33x -1.79x -1.8x -2.36x -0.68x -0.03x
PBR -0.17x -0.25x -0.23x -0.16x -0.07x -0x
PEG - 0x -0.58x 0.1x -0x 0x
Capitalization / Revenue 0.21x 0.39x 0.37x 0.37x 0.72x 0.02x
EV / Revenue 1.45x 1.93x 1.76x 2.3x 7.86x 8.32x
EV / EBITDA -8.4x -30x 32.7x -111x -124x -65.4x
EV / EBIT -7.4x -23.7x 37.1x -96.3x -119x -65x
EV / FCF -19.2x 304x 22.2x 1,392x 10.4x 45.1x
FCF Yield -5.21% 0.33% 4.51% 0.07% 9.65% 2.22%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1815 -0.0559 -0.0577 -0.0317 -0.0556 -0.0367
Distribution rate - - - - - -
Net sales 1 73.46 66.35 72.09 52.58 13.62 11.66
EBITDA 1 -12.65 -4.271 3.883 -1.09 -0.866 -1.483
EBIT 1 -14.36 -5.408 3.426 -1.258 -0.901 -1.492
Net income 1 -44.5 -14.39 -14.94 -8.222 -13.71 -9.499
Net Debt 1 90.86 102.2 100 101.7 97.24 96.77
Reference price 2 0.060000 0.100000 0.104000 0.075000 0.038000 0.001070
Nbr of stocks (in thousands) 255,644 258,058 259,093 259,093 259,093 259,093
Announcement Date 5/29/20 4/16/21 3/29/22 3/31/23 3/19/24 3/3/26
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 104K
9.33x3.05x6.33x4.53% 12.7B
48.73x14.7x43.51x0.63% 10.15B
22.89x2.25x13.21x3.47% 2.42B
19.34x - - - 1.51B
8.21x - - -.--% 1.33B
8.67x0.94x7.66x-.--% 1.18B
-6.4x0.9x5.47x-.--% 962M
Average 15.82x 4.37x 15.23x 1.44% 3.78B
Weighted average by Cap. 23.56x 7.12x 20.73x 2.52%

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. TLCC Stock
  4. Valuation Twinlab Consolidated Holdings, Inc.