Company Valuation: Vystar Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 34.92 11 1.553 0.5954 0.6264 1.108
Change - -68.5% -85.88% -61.67% 5.22% 76.9%
Enterprise Value (EV) 1 48.55 23.41 2.313 1.512 1.777 2.186
Change - -51.78% -90.12% -34.63% 17.54% 22.99%
P/E -4.3x -4x -0.39x -0.11x 0.63x -0.58x
PBR -4.74x -1.46x -0.77x -0.08x -0.12x -0.17x
PEG - 0.1x -0x -0x -0x 0x
Capitalization / Revenue 1.66x 0.4x 13.3x 1.13x 4.61x 20.2x
EV / Revenue 2.31x 0.85x 19.9x 2.88x 13.1x 39.9x
EV / EBITDA -12.7x -6.88x -0.98x -1.03x -1.23x -2.2x
EV / EBIT -10.5x -5.65x -0.92x -0.98x -1.17x -2.06x
EV / FCF 18.9x -6.16x -0.59x 0.6x -3.36x 1.56x
FCF Yield 5.28% -16.2% -170% 166% -29.8% 64%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.677 -0.2123 -0.3058 -0.4052 0.0568 -0.078
Distribution rate - - - - - -
Net sales 1 20.98 27.65 0.1165 0.5259 0.136 0.0548
EBITDA 1 -3.808 -3.402 -2.362 -1.465 -1.443 -0.9931
EBIT 1 -4.603 -4.14 -2.503 -1.54 -1.518 -1.061
Net income 1 -7.608 -2.697 -3.958 -5.244 0.7595 -1.532
Net Debt 1 13.63 12.41 0.7601 0.9169 1.151 1.078
Reference price 2 2.9100 0.8500 0.1200 0.0460 0.0360 0.0450
Nbr of stocks (in thousands) 11,999 12,941 12,943 12,943 17,401 24,621
Announcement Date 4/16/21 5/17/22 10/10/23 9/6/24 4/14/25 4/15/26
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 3.2M
29.16x4.44x14.38x1.58% 95.53B
29.89x4.66x14.49x1.16% 66.73B
23.47x4.05x16.03x0.54% 23.16B
34.33x2.84x13.93x-.--% 15.95B
20.41x - - 0.72% 8.28B
14.82x0.82x5.16x4.71% 6.42B
22.41x2.34x11.04x1.52% 5.97B
27.37x - - - 3.63B
13.87x - - - 3.08B
Average 23.97x 3.19x 12.50x 1.46% 22.88B
Weighted average by Cap. 28.03x 4.18x 14.19x 1.29%

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. VYST Stock
  4. Valuation Vystar Corporation