Company Valuation: EBET, Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023
Market Cap 1 444.2 20.07 14.16
Change - -95.48% -29.44%
Enterprise Value (EV) 1 436.7 47.06 53.67
Change - -89.22% 14.04%
P/E -25.2x -0.39x -0.03x
PBR 43.6x 0.93x -0.29x
PEG -0x -0x 0x
Capitalization / Revenue 2,695x 0.34x 0.36x
EV / Revenue 2,650x 0.8x 1.37x
EV / EBITDA - - -
EV / EBIT -32.8x -1.77x -2.7x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 -40.01 -93.35 -32.23
Distribution rate - - -
Net sales 1 0.1648 58.6 39.18
EBITDA -12.91 -20.18 -12.89
EBIT 1 -13.3 -26.55 -19.86
Net income 1 -15.2 -41.43 -84.24
Net Debt 1 -7.498 26.99 39.51
Reference price 2 1,007.101007 36.600036 0.948000
Nbr of stocks (in thousands) 441 548 14,935
Announcement Date 23/12/21 13/01/23 12/01/24
1USD in Million2USD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
18.32x2.31x4.89x8.95% 1.89B
21.65x3.29x11.56x3.55% 1.02B
12.22x0.97x4.99x - 328M
Average 17.40x 2.19x 7.15x 6.25% 1.08B
Weighted average by Cap. 18.75x 2.48x 7.00x 7.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!