Company Valuation: Vivic Corp.

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 72.49 52.37 26.57 26.39 120 1.839
Change - -27.76% -49.27% -0.67% 354.55% -98.47%
Enterprise Value (EV) 1 72.61 53.41 27.08 26.13 120 2.45
Change - -26.44% -49.3% -3.53% 359.37% -97.96%
P/E -37.5x -20.7x -28.1x -29.4x 53.9x -0.52x
PBR 872x -6,863x -25.6x -86.5x 46.3x 1.02x
PEG - -0.3x 0.4x 3.36x -0x 0x
Capitalization / Revenue 298x 214x 250x 16.5x 20.2x 41.3x
EV / Revenue 298x 219x 255x 16.3x 20.2x 55x
EV / EBITDA -73.8x -39.8x -23.3x -93.3x 104x -0.73x
EV / EBIT -71x -38.5x -23x -93.1x 104x -0.73x
EV / FCF -73.2x -49.1x 49.6x -4.41x -40.7x 2.86x
FCF Yield -1.37% -2.04% 2.02% -22.7% -2.46% 34.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0598 -0.1016 -0.037 -0.0337 0.0834 -0.13
Distribution rate - - - - - -
Net sales 1 0.2435 0.2442 0.1063 1.601 5.951 0.0445
EBITDA 1 -0.9843 -1.343 -1.16 -0.28 1.158 -3.375
EBIT 1 -1.022 -1.386 -1.176 -0.2805 1.157 -3.376
Net income 1 -0.9557 -2.565 -0.9444 -0.7803 2.851 -3.447
Net Debt 1 0.117 1.042 0.5126 -0.2661 0.0501 0.6111
Reference price 2 2.2400 2.1000 1.0400 0.9900 4.5000 0.0671
Nbr of stocks (in thousands) 32,363 24,939 25,547 26,658 26,658 27,411
Announcement Date 3/29/21 5/16/22 3/30/23 10/23/24 10/23/24 9/30/25
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 335K
-57.07x3.79x16.13x-.--% 5.07B
6.7x0.21x2.32x2.17% 3.82B
-90.63x4.14x14.18x-.--% 3.52B
16.03x2.02x5.57x1.52% 1.98B
26.75x3.07x11.21x - 1.34B
7.13x1.51x5.04x6.71% 1.01B
22.48x - - 1.32% 958M
Average -9.80x 2.46x 9.07x 1.95% 2.21B
Weighted average by Cap. -27.46x 2.64x 10.26x 1.18%

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. VIVC Stock
  4. Valuation Vivic Corp.