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 1,735 - -
Change - -61.71% 3.64% 89.89% 20% -20.57% - -
Enterprise Value (EV) 1 2,415 924.7 -327 865.7 1,266 808.7 813.2 1,735
Change - -61.71% -135.36% 364.79% 46.25% -36.13% 0.56% 113.31%
P/E 134x 5.09x 24.3x 36x 16.3x 8.24x 6.27x 4.57x
PBR 2.88x 0.81x 0.77x 1.37x 1.46x 1.05x 0.9x 0.74x
PEG - 0x -0.3x 1.4x 0x 0.1x 0.2x 0.1x
Capitalization / Revenue 2.95x 0.78x 1.11x 2.31x 2.19x 1.63x 1.37x 1.13x
EV / Revenue 2.95x 0.78x -0.38x 1.1x 1.27x 0.76x 0.64x 1.13x
EV / EBITDA 16.9x - - 2.87x 2.94x 1.55x 1.14x -
EV / EBIT 15.4x 2.2x -1.1x 3.56x 3.44x 2.98x 2.16x 3.92x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.18 1.73 0.36 0.45 1.16 1.825 2.396 3.29
Distribution rate - - - - - - - -
Net sales 1 818.6 1,187 864.6 787 998.8 1,063 1,266 1,529
EBITDA 1 142.7 - - 302.2 431.2 521 714.6 -
EBIT 1 157.2 420.4 298.2 243.3 368.3 271.5 376.8 442
Net income 1 18.58 289.7 38.94 51.33 135.7 214.3 284.1 403
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 15.03 15.03 15.03
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.($)
8.24x0.76x1.55x - 1.73B
24.05x16.3x - 0.72% 64.67B
36.36x5.01x17.17x-.--% 34.46B
23.18x4.99x24.7x0.08% 29.54B
16.75x11.73x22.78x1.19% 24.53B
7.73x1.84x3.45x1.75% 23.73B
27.97x3.75x11.27x-.--% 21.41B
20.8x21.95x - 0.25% 14.92B
21.05x18.09x42.71x0.17% 14.79B
Average 20.68x 9.38x 17.66x 0.52% 25.53B
Weighted average by Cap. 23.16x 10.37x 18.89x 0.55%

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.