|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.175 USD | -4.85% |
|
-2.24% | -15.12% |
| 01-20 | Vivid Seats Inc appoints Joseph Thomas as CFO, effective Jan 14 - SEC filing | RE |
| 01-20 | Vivid Seats Inc. Announces Chief Financial Officer Changes | CI |
Company Valuation: Vivid Seats Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 837.2 | 593.5 | 852.5 | 608.9 | 69.61 | 69.61 | - |
| Change | - | -29.11% | 43.65% | -28.57% | -88.57% | 0% | - |
| Enterprise Value (EV) 1 | 807.8 | 608.8 | 988.6 | 753.2 | 311.4 | 323.5 | 327.8 |
| Change | - | -24.63% | 62.39% | -23.82% | -58.65% | 3.88% | 1.33% |
| P/E ratio | -54.4x | 20.3x | 24.3x | 77.2x | -0.24x | -1.3x | -2.07x |
| PBR | - | -2.17x | 4.59x | 2.35x | 0.15x | 0.22x | 0.22x |
| PEG | - | -0x | -0.9x | -1x | 0x | 0x | 0.1x |
| Capitalization / Revenue | 1.89x | 0.99x | 1.2x | 0.79x | 0.12x | 0.14x | 0.13x |
| EV / Revenue | 1.82x | 1.01x | 1.39x | 0.97x | 0.54x | 0.66x | 0.61x |
| EV / EBITDA | 7.35x | 5.37x | 6.96x | 4.97x | 6.8x | 10.1x | 6.23x |
| EV / EBIT | 10.5x | 7.79x | 12.2x | 17.8x | -0.82x | -5.19x | -13.4x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 2 | -4 | 7.2 | 5.2 | 1.2 | -26.56 | -5.004 | -3.129 |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | 443 | 600.3 | 712.9 | 775.6 | 581.4 | 490.6 | 535 |
| EBITDA 1 | 109.9 | 113.3 | 142 | 151.4 | 45.79 | 32.1 | 52.65 |
| EBIT 1 | 76.57 | 78.1 | 81.34 | 42.22 | -379.3 | -62.37 | -24.41 |
| Net income 1 | -19.13 | 70.78 | 107 | 9.425 | -332.7 | -72.45 | -41.66 |
| Net Debt 1 | -29.4 | 15.36 | 136.1 | 144.3 | 241.8 | 253.9 | 258.2 |
| Reference price 2 | 217.600 | 146.000 | 126.400 | 92.600 | 6.490 | 6.490 | 6.490 |
| Nbr of stocks (in thousands) | 3,847 | 4,065 | 6,745 | 6,576 | 10,725 | 10,725 | - |
| Announcement Date | 10/03/22 | 07/03/23 | 05/03/24 | 12/03/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -0.24x | 0.54x | 6.8x | -.--% | 69.61M | |
| 22.41x | 6.25x | 14.31x | 0.9% | 694B | |
| 34.18x | 8.97x | 28.97x | -.--% | 399B | |
| 15.54x | 3.38x | 20.16x | -.--% | 174B | |
| 13.06x | 15.75x | 155.73x | 0.3% | 132B | |
| 59.47x | 4.87x | 37.38x | -.--% | 105B | |
| 91.34x | 6.31x | 31.32x | -.--% | 88.64B | |
| 31.7x | 5.63x | 16.04x | -.--% | 79.27B | |
| 10.57x | 5.06x | 55.65x | 0.38% | 48.82B | |
| 16.29x | 1.86x | 8.96x | 0.31% | 42.43B | |
| Average | 29.43x | 5.86x | 37.53x | 0.19% | 176.31B | |
| Weighted average by Cap. | 29.32x | 7.05x | 32.08x | 0.39% |
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
- Stock Market
- Equities
- SEAT Stock
- Valuation Vivid Seats Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition