Company Valuation: DISA Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 10.03 30.31 20.21 21.01 13.84 14.09
Change - 202.23% -33.31% 3.96% -34.14% 1.81%
Enterprise Value (EV) 1 5.48 27.51 18.96 20.12 11.24 11.94
Change - 402.09% -31.09% 6.11% -44.13% 6.18%
P/E -3.17x -15.2x -8.23x -10.5x -4.18x -8.85x
PBR 1.61x 6.63x 8.89x 15.6x 5.88x 4.95x
PEG - 0.4x -0.4x 0.5x -0.2x 0.2x
Capitalization / Revenue 0.52x 1.25x 1.85x 2.77x 2.27x 6.53x
EV / Revenue 0.28x 1.13x 1.73x 2.65x 1.84x 5.53x
EV / EBITDA -1.69x -15.5x -8.65x -9.7x -4x -4.47x
EV / EBIT -1.67x -15.4x -8.3x -9.3x -3.91x -4.36x
EV / FCF 16.2x -60.9x -55.8x -22.1x -9.96x -27.6x
FCF Yield 6.16% -1.64% -1.79% -4.52% -10% -3.62%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.000315 -0.000197 -0.000243 -0.00019 -0.000239 -0.000113
Distribution rate - - - - - -
Net sales 1 19.41 24.29 10.95 7.579 6.101 2.158
EBITDA 1 -3.236 -1.779 -2.192 -2.075 -2.809 -2.67
EBIT 1 -3.286 -1.788 -2.285 -2.163 -2.873 -2.739
Net income 1 -3.165 -1.998 -2.456 -1.923 -2.554 -1.602
Net Debt 1 -4.549 -2.797 -1.253 -0.895 -2.599 -2.154
Reference price 2 0.000999 0.002999 0.002000 0.002000 0.001000 0.001000
Nbr of stocks (in thousands) 10,038,683 10,106,683 10,106,683 10,506,683 13,839,803 14,089,803
Announcement Date 12/10/21 10/10/22 11/10/23 08/10/24 08/10/25 12/10/26
1SGD in Million2SGD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.06M
26.96x9.94x16.21x0.72% 3,946B
128.17x56.68x92.27x-.--% 478B
19.65x5.66x9.86x1.53% 396B
254.87x22.75x66.61x-.--% 329B
29.49x6.03x18.74x1.26% 274B
2680.2x44.91x146.93x-.--% 275B
98.26x9.75x26.09x-.--% 160B
60.22x16.14x42.53x-.--% 136B
13.62x3.62x7.57x-.--% 96.66B
Average 367.94x 19.50x 47.42x 0.39% 608.93B
Weighted average by Cap. 169.07x 15.46x 31.21x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - DISA Limited

Historical PBR trend

Valuation ratios - PBR - DISA Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - DISA Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - DISA Limited

  1. Stock Market
  2. Stocks
  3. 532 Stock
  4. Valuation DISA Limited