Company Valuation: I-Remit, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 709.5 1,028 574.9 452.6 296.6 146.8
Change - 44.83% -44.05% -21.28% -34.46% -50.52%
Enterprise Value (EV) 1 184.4 313.5 88.36 611 908.4 2,105
Change - 69.99% -71.81% 591.45% 48.69% 131.76%
P/E 128x -11.7x -4.83x -1.14x -0.8x -0.4x
PBR 0.51x 0.81x 0.49x 0.55x 0.67x 1.02x
PEG - 0x -0.1x -0x 0.13x 0.2x
Capitalization / Revenue 0.86x 1.64x 1.06x 0.91x 2.45x 3.29x
EV / Revenue 0.22x 0.5x 0.16x 1.22x 7.5x 47.3x
EV / EBITDA -26.3x -2.28x -0.6x -1.81x -1.87x -5.09x
EV / EBIT -9.77x -2.09x -0.57x -1.78x -1.85x -5.05x
EV / FCF -1.22x 1.11x -0.44x -1.61x -2.68x -14.2x
FCF Yield -82.2% 90.2% -226% -62.1% -37.3% -7.02%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.009086 -0.144 -0.1947 -0.647 -0.6061 -0.5939
Distribution rate - - - - - -
Net sales 1 821.8 625.2 544.7 499 121.2 44.55
EBITDA 1 -7.008 -137.7 -146.1 -337.5 -486.2 -413.5
EBIT 1 -18.89 -150 -155.4 -343.4 -491.2 -417.3
Net income 1 5.558 -88.07 -119.1 -395.7 -370.7 -363.2
Net Debt 1 -525.1 -714.1 -486.6 158.4 611.8 1,959
Reference price 2 1.1600 1.6800 0.9400 0.7400 0.4850 0.2400
Nbr of stocks (in thousands) 611,640 611,639 611,639 611,639 611,639 611,639
Announcement Date 22/06/20 17/05/21 13/05/22 02/05/23 02/05/24 28/07/25
1PHP in Million2PHP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.93M
33.96x17.5x24.87x0.63% 791B
40.78x7.41x26.3x0.88% 89.25B
24.21x4.84x10.54x0.67% 72.78B
11.59x1.5x7.45x0.96% 48.83B
44.63x1.71x9.61x-.--% 46.6B
-66.91x15.67x38x-.--% 38.75B
21.76x3.6x8.54x1.47% 34.33B
10.91x2.73x6.59x-.--% 27.61B
20.52x6.24x11.97x-.--% 26.87B
Average 15.72x 6.80x 15.99x 0.51% 117.63B
Weighted average by Cap. 28.84x 13.59x 22.00x 0.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - I-Remit, Inc.

Historical PBR trend

Valuation ratios - PBR - I-Remit, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - I-Remit, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - I-Remit, Inc.

  1. Stock Market
  2. Stocks
  3. I Stock
  4. Valuation I-Remit, Inc.