Company Valuation: Vivos Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 30.61 29.03 16.05 27.78 50.47 31.36
Change - -5.17% -44.73% 73.14% 81.66% -37.86%
Enterprise Value (EV) 1 30.05 27.43 14.34 26.19 48.25 29.92
Change - -8.74% -47.72% 82.63% 84.26% -38%
P/E -24.6x -10.9x -6.32x -9.21x -16.2x -10.2x
PBR -3.17x -3.57x -2.02x -3.39x -7.03x -4.08x
PEG - -0.1x 0.67x -0.8x 1.71x 2.18x
Capitalization / Revenue 4,373x 1,950x 440x 1,425x 1,803x 459x
EV / Revenue 4,294x 1,842x 393x 1,343x 1,724x 438x
EV / EBITDA - - - - - -
EV / EBIT -44.7x -11x -5.7x -9.38x -18.5x -9.45x
EV / FCF -41.5x -78.3x -52.6x -80.9x -61.7x -27.8x
FCF Yield -2.41% -1.28% -1.9% -1.24% -1.62% -3.59%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.004295 -0.007757 -0.007028 -0.007849 -0.007104 -0.006772
Distribution rate - - - - - -
Net sales 1 0.007 0.0149 0.0365 0.0195 0.028 0.0684
EBITDA - - - - - -3.165
EBIT 1 -0.6725 -2.502 -2.518 -2.793 -2.604 -3.165
Net income 1 -0.957 -2.528 -2.47 -2.895 -2.91 -3.066
Net Debt 1 -0.5593 -1.606 -1.706 -1.592 -2.213 -1.444
Reference price 2 0.1055 0.0848 0.0444 0.0723 0.1149 0.0689
Nbr of stocks (in thousands) 290,182 342,368 361,379 384,233 439,210 455,165
Announcement Date 3/24/21 3/7/22 3/1/23 3/18/24 3/24/25 3/31/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 24.01M
37.96x4.76x26.22x0.34% 12.42B
32.63x8.22x24.53x1.34% 4.18B
28.75x2.65x21.41x1.19% 1.17B
42.98x - - - 1.05B
-11.63x - - - 319M
Average 26.14x 5.21x 24.05x 0.96% 3.19B
Weighted average by Cap. 35.68x 5.43x 25.51x 0.63%

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. RDGL Stock
  4. Valuation Vivos Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!