Company Valuation: Happen, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,415 924.7 958.3 1,820 2,184 2,244 - -
Change - -61.71% 3.64% 89.89% 20% 2.73% - -
Enterprise Value (EV) 1 2,415 924.7 -327 865.7 1,266 1,318 1,322 2,244
Change - -61.71% -135.36% 364.79% 46.25% 4.06% 0.34% 69.69%
P/E 134x 5.09x 24.3x 36x 16.3x 10.7x 8.21x 6.18x
PBR 2.88x 0.81x 0.77x 1.37x 1.46x 1.36x 1.17x 0.95x
PEG - 0x -0.3x 1.4x 0x 0.2x 0.3x 0.2x
Capitalization / Revenue 2.95x 0.78x 1.11x 2.31x 2.19x 2.09x 1.79x 1.55x
EV / Revenue 2.95x 0.78x -0.38x 1.1x 1.27x 1.23x 1.05x 1.55x
EV / EBITDA 16.9x - - 2.87x 2.94x 2.53x 1.85x -
EV / EBIT 15.4x 2.2x -1.1x 3.56x 3.44x 4.84x 3.61x 5.08x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.18 1.73 0.36 0.45 1.16 1.82 2.368 3.145
Distribution rate - - - - - - - -
Net sales 1 818.6 1,187 864.6 787 998.8 1,073 1,255 1,452
EBITDA 1 142.7 - - 302.2 431.2 521 714.6 -
EBIT 1 157.2 420.4 298.2 243.3 368.3 272.1 366.2 442
Net income 1 18.58 289.7 38.94 51.33 135.7 213.7 280 370.5
Net Debt 1 - - -1,285 -954.1 -917.7 -925.9 -921.4 -
Reference price 2 24.18 8.80 8.74 16.19 18.94 19.44 19.44 19.44
Nbr of stocks (in thousands) 99,869 105,081 109,649 112,402 115,301 115,407 - -
Announcement Date 26/01/22 25/01/23 30/01/24 28/01/25 28/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.68x1.23x2.53x - 2.24B
26.67x17.33x - 0.65% 71.86B
34.9x4.67x15.87x-.--% 38.96B
26.38x5.22x25.88x0.07% 33.88B
18.96x12.64x24.54x1.05% 27.9B
8.32x1.95x3.67x1.64% 25.44B
30.23x4.37x13.15x-.--% 23.4B
24.22x19.15x45.19x0.15% 17.16B
22.63x22.58x - 0.23% 16.26B
Average 22.56x 9.90x 18.69x 0.47% 28.57B
Weighted average by Cap. 24.99x 10.92x 19.89x 0.5%

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. HAPN Stock
  4. Valuation Happen, Inc.