Company Valuation: Selvas AI Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 61,535 259,151 151,265 530,750 313,282 328,354
Change - 321.15% -41.63% 250.87% -40.97% 4.81%
Enterprise Value (EV) 1 66,790 258,313 147,243 443,265 217,208 238,858
Change - 286.75% -43% 201.04% -51% 9.97%
P/E 15.1x 68.4x 24.1x -193x -53.9x -54.7x
PBR 1.71x 6.28x 2.77x 4.04x 2.6x 2.98x
PEG - -9.52x 0.4x 1x -0x -16.79x
Capitalization / Revenue 1.77x 5.33x 2.97x 10x 2.79x 2.86x
EV / Revenue 1.92x 5.32x 2.89x 8.36x 1.93x 2.08x
EV / EBITDA 31.7x 34.9x 22.2x 69.6x 25x 26.9x
EV / EBIT -43.9x 45.7x 29.5x 108x 271x 161x
EV / FCF -21.2x 210x -38.2x 1,447x -12.8x 56x
FCF Yield -4.72% 0.48% -2.61% 0.07% -7.83% 1.79%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 185 171.7 279.2 -102.4 -216 -223
Distribution rate - - - - - -
Net sales 1 34,791 48,578 50,869 53,012 112,454 114,781
EBITDA 1 2,110 7,404 6,626 6,365 8,691 8,886
EBIT 1 -1,521 5,654 4,995 4,090 800.9 1,482
Net income 1 4,081 3,788 6,604 -2,551 -5,807 -6,003
Net Debt 1 5,255 -838.5 -4,022 -87,484 -96,075 -89,496
Reference price 2 2,790.00 11,750.00 6,720.00 19,720.00 11,640.00 12,200.00
Nbr of stocks (in thousands) 22,055 22,055 22,510 26,914 26,914 26,914
Announcement Date 15/03/21 16/03/22 16/03/23 20/03/24 21/03/25 19/03/26
1KRW in Million2KRW
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 145M
25.79x4.14x14.42x2.62% 244B
21.93x4.63x11.36x0.76% 189B
17.63x2x10.31x2.68% 153B
-121.61x16.7x91.84x-.--% 108B
-484.24x34.35x141.12x-.--% 99.95B
16.32x2.94x11.35x4.93% 95.36B
23.17x6x14.73x2.43% 69.73B
15.55x2.26x9.62x4.96% 50.55B
20.45x1.56x9.85x0.9% 40.87B
Average -51.67x 8.29x 34.95x 2.14% 104.93B
Weighted average by Cap. -41.57x 7.91x 32.63x 2.02%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Selvas AI Inc.

Historical PBR trend

Valuation ratios - PBR - Selvas AI Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Selvas AI Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Selvas AI Inc.

  1. Stock Market
  2. Stocks
  3. A108860 Stock
  4. Valuation Selvas AI Inc.