Company Valuation: Wi2Wi Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4.771 5.374 2.825 3.476 9.181 3.614
Change - 12.63% -47.43% 23.06% 164.11% -60.63%
Enterprise Value (EV) 1 7.251 6.86 4.649 4.988 13.88 8.233
Change - -5.4% -32.23% 7.3% 178.18% -40.67%
P/E Ratio -8.12x -26.3x -2.28x -2.62x -6.35x -3.97x
PBR 0.71x 0.82x 0.54x 0.87x 2.96x 1.43x
PEG - 0.4x -0x -0.37x -5.44x 0.1x
Capitalization / Revenue 0.69x 0.83x 0.41x 0.55x 1.45x 0.56x
EV / Revenue 1.05x 1.06x 0.68x 0.79x 2.2x 1.28x
EV / EBITDA -9.83x -23.7x -4.59x -5.28x -15.4x -6.62x
EV / EBIT -7.19x -12.1x -3.65x -4.14x -12.1x -5.91x
EV / FCF -16.1x 8.67x 471x 5.65x -170x -20.8x
FCF Yield -6.2% 11.5% 0.21% 17.7% -0.59% -4.82%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.00385 -0.001334 -0.008088 -0.008658 -0.008759 -0.004588
Distribution rate - - - - - -
Net sales 1 6.928 6.453 6.857 6.343 6.313 6.438
EBITDA 1 -0.738 -0.29 -1.012 -0.944 -0.9 -1.243
EBIT 1 -1.009 -0.567 -1.274 -1.205 -1.151 -1.393
Net income 1 -0.588 -0.204 -1.236 -1.325 -1.341 -1.722
Net Debt 1 2.48 1.486 1.824 1.512 4.695 4.619
Reference price 2 0.0312 0.0351 0.0185 0.0227 0.0556 0.0182
Nbr of stocks (in thousands) 152,688 152,933 152,933 153,033 165,133 198,233
Announcement Date 4/16/21 4/18/22 4/20/23 4/15/24 4/14/25 4/10/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.76x - - 3.62% 93.58M
Average 11.76x 3.62% 93.58M
Weighted average by Cap. 11.76x 3.62%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!