Company Valuation: DigiPlus Interactive Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,957 35,261 119,668 73,062 45,590 - -
Change - 293.69% 239.37% -38.95% -37.6% - -
Enterprise Value (EV) 1 8,957 33,684 107,719 51,486 23,186 12,389 1,032
Change - 276.08% 219.79% -52.2% -54.97% -46.57% -91.67%
P/E 11.8x 7.77x 9.91x 5.83x 3.72x 3.18x 2.73x
PBR - 1.86x 3.85x 1.79x 0.93x 0.77x 0.66x
PEG - 0x 0x 4.16x -1.16x 0.2x 0.2x
Capitalization / Revenue - 1.29x 1.59x 0.87x 0.58x 0.52x 0.49x
EV / Revenue - 1.24x 1.43x 0.61x 0.3x 0.14x 0.01x
EV / EBITDA - 7.05x 7.73x 3.62x 1.72x 0.79x 0.06x
EV / EBIT - 7.86x 8.37x 4.08x 1.89x 0.87x 0.06x
EV / FCF - 8.23x 7.97x 3.6x 2.3x 0.87x 0.07x
FCF Yield - 12.1% 12.5% 27.8% 43.4% 115% 1,510%
Dividend per Share 2 - - 0.18 0.86 0.8382 0.7826 0.9287
Rate of return - - 0.66% 5.31% 8.39% 7.83% 9.3%
EPS 2 0.2034 1.03 2.739 2.777 2.688 3.142 3.663
Distribution rate - - 6.57% 31% 31.2% 24.9% 25.4%
Net sales 1 - 27,251 75,223 84,166 78,148 86,843 92,557
EBITDA 1 - 4,778 13,938 14,235 13,504 15,682 18,288
EBIT 1 - 4,284 12,869 12,630 12,266 14,305 16,472
Net income 1 600.7 4,078 12,578 12,565 12,327 14,421 16,788
Net Debt 1 - -1,577 -11,949 -21,576 -22,404 -33,200 -44,558
Reference price 2 2.410 8.000 27.150 16.200 9.990 9.990 9.990
Nbr of stocks (in thousands) 3,716,459 4,407,659 4,407,659 4,509,973 4,563,533 - -
Announcement Date 17/04/23 16/04/24 07/04/25 01/04/26 - - -
1PHP in Million2PHP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
3.72x0.3x1.72x8.39% 731M
23.41x6.06x14.22x1.66% 25.99B
14.06x2.36x8.2x5.24% 18.89B
-134.59x1.55x10.53x-.--% 17.66B
13.99x6.42x9.75x3.59% 16.63B
14.81x2.44x9.04x7.25% 14.45B
237.65x1.96x18x-.--% 12.54B
30.88x3.6x17.12x3.41% 8.08B
16.2x2.4x8.8x2.24% 7.02B
Average 24.46x 3.01x 10.82x 3.53% 13.55B
Weighted average by Cap. 18.77x 3.62x 11.72x 2.92%

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. PLUS Stock
  4. Valuation DigiPlus Interactive Corp.