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 49,195 - -
Change - 293.69% 239.37% -38.95% -32.67% - -
Enterprise Value (EV) 1 8,957 33,684 107,719 51,486 26,791 15,994 4,637
Change - 276.08% 219.79% -52.2% -47.96% -40.3% -71.01%
P/E 11.8x 7.77x 9.91x 5.83x 4.01x 3.43x 2.94x
PBR - 1.86x 3.85x 1.79x 1.01x 0.83x 0.71x
PEG - 0x 0x 4.16x -1.25x 0.2x 0.2x
Capitalization / Revenue - 1.29x 1.59x 0.87x 0.63x 0.57x 0.53x
EV / Revenue - 1.24x 1.43x 0.61x 0.34x 0.18x 0.05x
EV / EBITDA - 7.05x 7.73x 3.62x 1.98x 1.02x 0.25x
EV / EBIT - 7.86x 8.37x 4.08x 2.18x 1.12x 0.28x
EV / FCF - 8.23x 7.97x 3.6x 2.66x 1.13x 0.3x
FCF Yield - 12.1% 12.5% 27.8% 37.6% 88.8% 336%
Dividend per Share 2 - - 0.18 0.86 0.8382 0.7826 0.9287
Rate of return - - 0.66% 5.31% 7.78% 7.26% 8.61%
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 2.41 8.00 27.15 16.20 10.78 10.78 10.78
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.($)
4.01x0.34x1.98x7.78% 788M
23.4x6.05x14.19x1.67% 25.91B
-128.27x1.5x10.22x-.--% 16.83B
13.88x6.36x9.66x3.61% 16.48B
223.05x1.82x16.76x-.--% 11.64B
30.39x3.56x16.91x3.47% 7.93B
18.1x3.3x8.22x2.26% 6.74B
15.77x2.34x8.57x2.3% 6.84B
12.32x3.48x8.42x0.54% 6.04B
Average 23.63x 3.20x 10.55x 2.4% 11.02B
Weighted average by Cap. 18.35x 3.99x 12.04x 1.72%

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.