Valuation WRLDS OTC Markets

Stocks

Delayed OTC Markets 10:18:38 2021-10-05 EDT			5-day change	1st Jan Change
0.0600 ^USD	-.--%		-12.41%	-80.00%

07-08	Gemaxel Inc. Announces Changes to Board of Directors, Effective July 1, 2026	CI
06-05	Worlds Inc. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	13.07	17.04	2.625	0.3998	0.2456	0.514
Change	-	30.43%	-84.6%	-84.77%	-38.57%	109.3%
Enterprise Value (EV) ¹	12.27	17.34	3.354	1.165	0.774	1.281
Change	-	41.35%	-80.66%	-65.26%	-33.58%	65.49%
P/E	-10.6x	-10x	-4.27x	-0.39x	2.99x	-1.01x
PBR	-9.04x	-6.38x	-0.87x	-0.12x	-0.08x	-0.14x
PEG	-	-0.3x	0.1x	-0x	-0x	0x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-10.6x	-11.5x	-1.8x	-0.77x	-2.44x	-2.94x
EV / FCF	-13.1x	-21.8x	-2.85x	-5.3x	2.51x	-27.4x
FCF Yield	-7.63%	-4.59%	-35.1%	-18.9%	39.8%	-3.65%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0217	-0.03	-0.0108	-0.0181	0.001438	-0.008953
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA	-	-	-	-	-	-
EBIT ¹	-1.155	-1.507	-1.865	-1.504	-0.317	-0.4355
Net income ¹	-1.234	-1.569	-0.6142	-1.035	0.0822	-0.5114
Net Debt ¹	-0.7976	0.2987	0.7289	0.7655	0.5284	0.7669
Reference price ²	0.230000	0.300000	0.045970	0.007000	0.004300	0.009000
Nbr of stocks (in thousands)	56,815	56,815	57,113	57,113	57,113	57,113
Announcement Date	3/30/20	3/16/21	3/30/22	3/31/23	4/15/24	4/1/25

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TENCENT HOLDINGS LIMITED	15.77x	4.21x	9.71x	1.29%	522B
NETFLIX, INC.	22.8x	6.74x	20.25x	-.--%	340B
UBER TECHNOLOGIES, INC.	23.95x	2.82x	14.34x	-.--%	161B
SPOTIFY TECHNOLOGY S.A.	38.63x	4.54x	30x	-.--%	113B
AIRBNB, INC.	35.8x	7.09x	19.94x	-.--%	112B
DOORDASH, INC.	90.63x	5.48x	26.11x	-.--%	103B
SK SQUARE CO., LTD.	2.77x	72.98x	2.03x	0.15%	98.29B
PROSUS N.V.	10.7x	8.09x	94.45x	0.63%	94.88B
NASPERS LIMITED	8.48x	2.73x	59.24x	0.73%	36.96B
Average	27.73x	12.74x	30.67x	0.31%	175.63B
Weighted average by Cap.	24.74x	9.40x	21.45x	0.49%