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 46,533 - -
Change - 293.69% 239.37% -38.95% -36.31% - -
Enterprise Value (EV) 1 8,957 33,684 107,719 51,486 23,795 13,072 2,036
Change - 276.08% 219.79% -52.2% -53.78% -45.06% -84.42%
P/E 11.8x 7.77x 9.91x 5.83x 3.78x 3.24x 2.83x
PBR - 1.86x 3.85x 1.79x 0.95x 0.78x 0.67x
PEG - 0x 0x 4.16x -1.28x 0.2x 0.2x
Capitalization / Revenue - 1.29x 1.59x 0.87x 0.58x 0.53x 0.5x
EV / Revenue - 1.24x 1.43x 0.61x 0.3x 0.15x 0.02x
EV / EBITDA - 7.05x 7.73x 3.62x 1.75x 0.83x 0.11x
EV / EBIT - 7.86x 8.37x 4.08x 1.93x 0.92x 0.13x
EV / FCF - 8.23x 7.97x 3.6x 2.29x 0.92x 0.13x
FCF Yield - 12.1% 12.5% 27.8% 43.7% 108% 749%
Dividend per Share 2 - - 0.18 0.86 0.83 0.7767 0.92
Rate of return - - 0.66% 5.31% 8.15% 7.63% 9.04%
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 10.18 10.18 10.18
Nbr of stocks (in thousands) 3,716,459 4,407,659 4,407,659 4,509,973 4,570,995 - -
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.($)
23.94x6.16x14.43x1.64% 25.63B
12.99x2.13x7.59x4.84% 17.81B
44.7x1.53x9.91x-.--% 17.49B
11.7x5.25x7.98x4.31% 13.52B
13.63x2.38x9.02x7.09% 14.31B
95.01x1.76x15.83x-.--% 11.32B
34.81x3.84x19.1x2.95% 8.51B
16.62x2.61x9.73x2.24% 7.36B
Average 31.68x 3.21x 11.70x 2.88% 14.49B
Weighted average by Cap. 29.96x 3.44x 11.46x 2.84%

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. DGIPF Stock
  5. Valuation DigiPlus Interactive Corp.