Valuation SCWorx

Stocks

Market Closed - OTC Markets Other stock markets 22:58:06 05/08/2026 +04			5-day change	1st Jan Change
4.550 ^USD	+1.11%		-37.85%	-86.34%

07-08	SCWorx Corp. Deploys AI-Assisted Data Management Model For Healthcare Supply Chain Data Attributes	CI
06-30	SCWorx Corp. Secures Not-For-Profit Teaching Hospital Customer For Data Management Services Supporting Workday Integration	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	13.31	14.5	5.151	2.228	3.142	2.928
Change	-	8.92%	-64.47%	-56.75%	41.04%	-6.82%
Enterprise Value (EV) ¹	13.61	14.99	5.175	2.42	3.3	1.435
Change	-	10.16%	-65.47%	-53.24%	36.4%	-56.52%
P/E	-	-	-	-	-	-0.3x
PBR	2.33x	2.27x	0.76x	-	0.7x	0.41x
PEG	-	-	-	-	-	-
Capitalization / Revenue	2.55x	3.13x	1.28x	0.59x	1.05x	1.02x
EV / Revenue	2.61x	3.24x	1.28x	0.64x	1.1x	0.5x
EV / EBITDA	-2.34x	-4.01x	-2.52x	-	-	-1.5x
EV / EBIT	-2.25x	-3.93x	-2.43x	-1.67x	-2.62x	-1.5x
EV / FCF	-153x	-26.7x	-54.8x	-11.1x	-2.39x	-1.76x
FCF Yield	-0.65%	-3.75%	-1.82%	-9.03%	-41.8%	-56.8%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-	-	-	-	-	-110
Distribution rate	-	-	-	-	-	-
Net sales ¹	5.213	4.633	4.038	3.805	2.99	2.878
EBITDA ¹	-5.811	-3.738	-2.05	-	-	-0.9583
EBIT ¹	-6.045	-3.814	-2.127	-1.451	-1.259	-0.9587
Net income ¹	-7.402	-3.814	-1.847	-3.981	-1.136	-4.444
Net Debt ¹	0.2925	0.4875	0.0233	0.1915	0.1578	-1.493
Reference price ²	3,645.268	3,482.998	1,069.199	331.200	304.200	33.300
Nbr of stocks (in thousands)	3.65	4.16	4.82	6.73	10.3	87.9
Announcement Date	19/05/21	31/03/22	17/04/23	24/09/24	31/03/25	31/03/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SCWORX	-	-	-	-	400K
NEBIUS GROUP	-105.65x	21.63x	54.65x	-.--%	57.8B
KEHUA DATA CO., LTD.	31.74x	2.36x	20.36x	1.5%	3.46B
SHANGHAI @HUB CO.,LTD.	97.99x	12.53x	19.53x	0.26%	3.35B
SDIC INTELLIGENCE INFORMATION TECHNOLOGY CO., LTD.	-86.67x	-	-	0.09%	1.48B
Average	-15.65x	12.17x	31.51x	0.46%	13.22B
Weighted average by Cap.	-87.70x	20.12x	50.99x	0.09%