|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 166.00 GBX | -0.60% |
|
-7.26% | -20.95% |
| 01-30 | 3i CEO buys GBP1 million in shares after update | AN |
| 01-22 | Young's reports strong Christmas, Boku tops forecasts | AN |
Company Valuation: Boku, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 567.3 | 659 | 500.5 | 505.1 | 680.3 | 653.8 | 653.8 | - |
| Change | - | 16.17% | -24.06% | 0.93% | 34.67% | -3.89% | 0% | - |
| Enterprise Value (EV) 1 | 518.3 | 610.2 | 387.5 | 357.3 | 505.6 | 456.2 | 435.7 | 372.2 |
| Change | - | 17.73% | -36.49% | -7.79% | 41.49% | -9.77% | -4.5% | -14.56% |
| P/E ratio | -28.6x | 108x | 18x | 52.8x | 228x | 41.2x | 29.6x | 21.6x |
| PBR | 7.91x | 7.99x | 4.49x | 3.78x | 5.01x | 4.44x | 3.64x | 2.96x |
| PEG | - | -1x | 0x | -0.8x | -3.3x | 0x | 0.8x | 0.6x |
| Capitalization / Revenue | 10.1x | 9.53x | 7.85x | 6.11x | 6.85x | 5.11x | 4.21x | 3.52x |
| EV / Revenue | 9.19x | 8.82x | 6.08x | 4.32x | 5.09x | 3.57x | 2.8x | 2x |
| EV / EBITDA | 33.9x | 30.5x | 18.9x | 13.9x | 16.1x | 11.4x | 8.84x | 5.94x |
| EV / EBIT | 37.4x | 34.6x | 40.2x | 19.6x | 21.5x | 14.3x | 11.2x | 7.34x |
| EV / FCF | 18.6x | 100x | 8.74x | 10.2x | 13.3x | 9.73x | 14.3x | 6.76x |
| FCF Yield | 5.37% | 1% | 11.4% | 9.81% | 7.5% | 10.3% | 6.97% | 14.8% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.069 | 0.0206 | 0.0934 | 0.0322 | 0.01 | 0.0541 | 0.0754 | 0.1031 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 56.4 | 69.16 | 63.76 | 82.72 | 99.27 | 127.9 | 155.4 | 185.7 |
| EBITDA 1 | 15.27 | 20.03 | 20.46 | 25.8 | 31.41 | 40.11 | 49.26 | 62.65 |
| EBIT 1 | 13.87 | 17.64 | 9.636 | 18.24 | 23.52 | 32 | 38.82 | 50.72 |
| Net income 1 | -18.78 | 6.269 | 28.9 | 10.09 | 3.779 | 16.71 | 23.98 | 33.23 |
| Net Debt 1 | -49.04 | -48.84 | -113 | -147.8 | -174.7 | -197.6 | -218.1 | -281.6 |
| Reference price 2 | 1.973 | 2.227 | 1.681 | 1.700 | 2.279 | 2.230 | 2.230 | 2.230 |
| Nbr of stocks (in thousands) | 287,566 | 295,876 | 297,770 | 297,059 | 298,562 | 293,202 | 293,202 | - |
| Announcement Date | 16/03/21 | 29/03/22 | 21/03/23 | 19/03/24 | 18/03/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 41.25x | 3.57x | 11.37x | -.--% | 654M | |
| 24.29x | 13.24x | 18.8x | 0.88% | 584B | |
| 19.08x | 1.23x | 7.43x | -.--% | 35.74B | |
| 9.69x | 2.74x | 6.4x | -.--% | 29.98B | |
| 15.82x | 4.59x | 8.67x | -.--% | 21.88B | |
| 15.92x | 3x | 6.35x | 1.55% | 19.69B | |
| 24.26x | 3.93x | 12.79x | -.--% | 12.02B | |
| 105.74x | 6.12x | 94.62x | -.--% | 7B | |
| 21.67x | 9.67x | 26.05x | - | 5.08B | |
| 15.43x | 3.04x | 7.27x | -.--% | 5.5B | |
| Average | 29.31x | 5.11x | 19.97x | 0.27% | 72.17B | |
| Weighted average by Cap. | 23.65x | 11.33x | 17.67x | 0.76% |
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
- Stock Market
- Equities
- BOKU Stock
- Valuation Boku, Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition