Company Valuation: Northann Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 31.86 15.12 6.211
Change - -52.54% -58.92%
Enterprise Value (EV) 1 37.43 22.87 10.87
Change - -38.89% -52.49%
P/E -4.24x -1.6x -0.33x
PBR 55.2x 5.83x 0.7x
PEG 0x 0x 0x
Capitalization / Revenue 2.28x 0.98x 0.46x
EV / Revenue 2.68x 1.49x 0.8x
EV / EBITDA -9.17x -22.2x -1.01x
EV / EBIT -7.86x -13.7x -0.95x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 -2.814 -1.36 -0.82
Distribution rate - - -
Net sales 1 13.97 15.35 13.6
EBITDA 1 -4.084 -1.028 -10.79
EBIT 1 -4.764 -1.674 -11.46
Net income 1 -7.133 -4.38 -11.67
Net Debt 1 5.576 7.755 4.657
Reference price 2 11.920000 2.180800 0.273100
Nbr of stocks (in thousands) 2,673 6,933 22,743
Announcement Date 16/04/24 01/07/25 14/04/26
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 124K
23.36x1.97x14.31x0.63% 21.12B
15.88x - - 0.31% 2.21B
18.13x1.14x8.67x2.71% 1.67B
Average 19.12x 1.56x 11.49x 1.22% 6.25B
Weighted average by Cap. 22.35x 1.91x 13.89x 0.74%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. NCL Stock
  4. Valuation Northann Corp.