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 46,000 - -
Change - 293.69% 239.37% -38.95% -37.04% - -
Enterprise Value (EV) 1 8,957 33,684 107,719 51,486 23,262 12,540 1,504
Change - 276.08% 219.79% -52.2% -54.82% -46.09% -88.01%
P/E 11.8x 7.77x 9.91x 5.83x 3.74x 3.21x 2.8x
PBR - 1.86x 3.85x 1.79x 0.94x 0.77x 0.67x
PEG - 0x 0x 4.16x -1.27x 0.2x 0.2x
Capitalization / Revenue - 1.29x 1.59x 0.87x 0.58x 0.52x 0.49x
EV / Revenue - 1.24x 1.43x 0.61x 0.29x 0.14x 0.02x
EV / EBITDA - 7.05x 7.73x 3.62x 1.71x 0.8x 0.08x
EV / EBIT - 7.86x 8.37x 4.08x 1.89x 0.88x 0.09x
EV / FCF - 8.23x 7.97x 3.6x 2.24x 0.89x 0.1x
FCF Yield - 12.1% 12.5% 27.8% 44.7% 113% 1,014%
Dividend per Share 2 - - 0.18 0.86 0.83 0.7767 0.92
Rate of return - - 0.66% 5.31% 8.23% 7.71% 9.13%
EPS 2 0.2034 1.03 2.739 2.777 2.695 3.138 3.595
Distribution rate - - 6.57% 31% 30.8% 24.8% 25.6%
Net sales 1 - 27,251 75,223 84,166 79,925 87,963 93,319
EBITDA 1 - 4,778 13,938 14,235 13,580 15,683 18,004
EBIT 1 - 4,284 12,869 12,630 12,303 14,281 16,164
Net income 1 600.7 4,078 12,578 12,565 12,360 14,398 16,483
Net Debt 1 - -1,577 -11,949 -21,576 -22,738 -33,461 -44,496
Reference price 2 2.41 8.00 27.15 16.20 10.08 10.08 10.08
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.($)
3.74x0.29x1.71x8.23% 756M
25.46x6.56x15.36x1.53% 27.7B
13.41x2.22x7.89x4.7% 18.34B
285.13x1.47x9.84x-.--% 16.44B
12.6x5.71x8.66x4.02% 14.79B
14.8x2.46x9.24x7% 14.65B
150.85x1.86x16.87x-.--% 11.92B
35.43x3.86x19.26x2.93% 8.58B
15.29x2.26x8.29x2.38% 6.63B
Average 61.86x 2.96x 10.79x 3.42% 13.31B
Weighted average by Cap. 68.85x 3.65x 11.84x 2.82%

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.