Valuation Mega Matrix Inc.

Stocks

Market Closed - NYSE Other stock markets 00:10:00 03/07/2026 +04			5-day change	1st Jan Change
0.3065 ^USD	+1.89%		+2.65%	-66.32%

04-16	Mega Matrix Inc. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
03-27	Mega Matrix Inc. Integrates Ai Technologies Into Short Drama Production And Deploys Openclaw Enterprise Ai Tool	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	16.62	263.7	46.61	44.73	48.01	61.71
Change	-	1,486.71%	-82.32%	-4.03%	7.32%	28.55%
Enterprise Value (EV) ¹	103.2	256.3	39.35	41.6	39.13	54.41
Change	-	148.42%	-84.65%	5.73%	-5.95%	39.06%
P/E	-0.39x	9.13x	-4.76x	-10.8x	-5.95x	-1.21x
PBR	-0.94x	21.9x	5.84x	4.3x	3.99x	3.42x
PEG	-	-0x	0x	0.2x	-0.1x	-0x
Capitalization / Revenue	1.04x	41.9x	104x	936x	1.33x	2.36x
EV / Revenue	6.44x	40.7x	87.7x	870x	1.08x	2.08x
EV / EBITDA	15.5x	-48.7x	-9.96x	-	-6.6x	-1.87x
EV / EBIT	-279x	-39.8x	-7.67x	-11.9x	-4.17x	-1.58x
EV / FCF	15.9x	-13.2x	-9.67x	-5.37x	7.73x	-22.4x
FCF Yield	6.3%	-7.56%	-10.3%	-18.6%	12.9%	-4.47%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-5.466	1.307	-0.37	-0.13	-0.2338	-0.7501
Distribution rate	-	-	-	-	-	-
Net sales ¹	16.02	6.298	0.4486	0.0478	36.18	26.11
EBITDA ¹	6.657	-5.267	-3.952	-	-5.925	-29.09
EBIT ¹	-0.3703	-6.443	-5.128	-3.495	-9.38	-34.45
Net income ¹	-42.24	14.89	-8.466	-4.064	-8.883	-34.3
Net Debt ¹	86.56	-7.381	-7.264	-3.13	-8.878	-7.302
Reference price ²	2.1500	11.9400	1.7600	1.4100	1.3900	0.9100
Nbr of stocks (in thousands)	7,729	22,084	26,484	31,725	34,536	67,815
Announcement Date	15/04/21	30/03/22	31/03/23	18/03/24	28/03/25	16/04/26

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MEGA MATRIX INC.	-	-	-	-	20.8M
WARNER BROS. DISCOVERY, INC.	-21.24x	2.51x	10.86x	-.--%	66.38B
FOX CORPORATION	15.9x	1.49x	6.68x	1.07%	22.41B
NEXSTAR MEDIA GROUP, INC.	5.58x	2.05x	5.81x	4.11%	5.53B
RTL GROUP S.A.	15.63x	0.88x	5.82x	7.51%	5.53B
VERSANT MEDIA GROUP, INC.	8.98x	1.09x	3.57x	3.21%	5.37B
NIPPON TELEVISION HOLDINGS, INC.	12.61x	0.91x	6.54x	1.62%	4.39B
SUN TV NETWORK LIMITED	11.99x	2.63x	5.09x	3.08%	2.13B
TV ASAHI HOLDINGS CORPORATION	13.75x	0.69x	7.78x	3.11%	2B
MBC GROUP	50.53x	1.21x	24.91x	-	2B
Average	12.64x	1.50x	8.56x	2.96%	11.58B
Weighted average by Cap.	-5.86x	2.03x	9.15x	1.1%