Company Valuation: Weibo Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,268 4,652 2,657 2,324 2,502 1,612 - -
Change - -35.99% -42.89% -12.53% 7.68% -35.59% - -
Enterprise Value (EV) 1 6,568 3,902 966.3 1,834 1,961 949 734.2 502.5
Change - -40.59% -75.24% 89.8% 6.91% -51.6% -22.63% -31.56%
P/E 16.7x 53.1x 7.66x 8.23x 6.01x 7.56x 5.52x 5.04x
PBR 2.04x 1.34x 0.77x 0.65x 0.62x 0.4x 0.38x 0.36x
PEG - -0.7x 0x -0.4x 0.1x -0.2x 0.1x 0.53x
Capitalization / Revenue 3.22x 2.53x 1.51x 1.32x 1.42x 0.92x 0.91x 0.9x
EV / Revenue 2.91x 2.12x 0.55x 1.05x 1.12x 0.54x 0.41x 0.28x
EV / EBITDA 8.99x 6.66x 1.82x 3.33x 3.75x 2.27x 1.63x 1.09x
EV / EBIT 9.42x 8.12x 2.04x 3.71x 4.22x 2.51x 1.85x 1.17x
EV / FCF 10.2x 7.49x 1.52x 3.17x 4.11x 2.56x 2.09x 1.27x
FCF Yield 9.84% 13.4% 65.8% 31.5% 24.3% 39% 47.9% 78.5%
Dividend per Share 2 - - - 0.82 0.61 0.5152 0.5302 0.5478
Rate of return - - - 8.59% 5.97% 7.85% 8.08% 8.35%
EPS 2 1.86 0.36 1.43 1.16 1.7 0.8678 1.188 1.301
Distribution rate - - - 70.7% 35.9% 59.4% 44.6% 42.1%
Net sales 1 2,257 1,836 1,760 1,755 1,757 1,759 1,773 1,798
EBITDA 1 730.3 586 530.2 551.2 522.8 418.1 449.9 461.5
EBIT 1 697.4 480.5 472.9 494.3 464.8 377.5 396.7 428.9
Net income 1 428.3 85.56 342.6 300.8 449 230.8 307.1 331
Net Debt 1 -699.8 -749.6 -1,690 -489.7 -541.5 -662.6 -877.4 -1,109
Reference price 2 30.980 19.120 10.950 9.550 10.220 6.560 6.560 6.560
Nbr of stocks (in thousands) 234,592 243,292 242,611 243,315 244,825 245,673 - -
Announcement Date 3/3/22 3/1/23 3/14/24 3/13/25 3/18/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.83x7.54x13.27x0.29% 1,896B
28.26x7.71x17.25x-.--% 29.24B
14.56x3.48x9.07x1.95% 9.29B
9.02x0.89x4.72x-.--% 1.68B
7.56x0.54x2.27x7.85% 1.61B
-51x1.9x18.3x-.--% 921M
6.91x - - - 829M
-21.54x0.69x2.14x-.--% 354M
Average 2.20x 3.25x 9.57x 1.44% 242.44B
Weighted average by Cap. 23.77x 7.51x 13.30x 0.3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. WB Stock
  4. WB N Stock
  5. Valuation Weibo Corporation