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 42,669 - -
Change - 293.69% 239.37% -38.95% -41.6% - -
Enterprise Value (EV) 1 8,957 33,684 107,719 51,486 20,265 9,469 -1,889
Change - 276.08% 219.79% -52.2% -60.64% -53.28% -119.95%
P/E 11.8x 7.77x 9.91x 5.83x 3.48x 2.98x 2.55x
PBR - 1.86x 3.85x 1.79x 0.87x 0.72x 0.61x
PEG - 0x 0x 4.16x -1.09x 0.2x 0.2x
Capitalization / Revenue - 1.29x 1.59x 0.87x 0.55x 0.49x 0.46x
EV / Revenue - 1.24x 1.43x 0.61x 0.26x 0.11x -0.02x
EV / EBITDA - 7.05x 7.73x 3.62x 1.5x 0.6x -0.1x
EV / EBIT - 7.86x 8.37x 4.08x 1.65x 0.66x -0.11x
EV / FCF - 8.23x 7.97x 3.6x 2.01x 0.67x -0.12x
FCF Yield - 12.1% 12.5% 27.8% 49.7% 150% -825%
Dividend per Share 2 - - 0.18 0.86 0.8382 0.7826 0.9287
Rate of return - - 0.66% 5.31% 8.97% 8.37% 9.93%
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 9.350 9.350 9.350
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
3.48x0.26x1.5x8.96% 682M
23.2x6x14.08x1.68% 25.89B
13.8x2.3x8.02x5.35% 18.53B
-108.15x1.53x10.39x-.--% 17.24B
14.32x6.57x9.99x3.5% 17.04B
14.94x2.41x8.93x7.37% 14.23B
225.14x1.83x16.85x-.--% 11.75B
29.74x3.48x16.57x3.56% 7.78B
19.86x3.43x8.53x2.12% 7.11B
Average 26.26x 3.09x 10.54x 3.62% 13.36B
Weighted average by Cap. 20.53x 3.69x 11.46x 2.96%

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.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!