Valuation THEMAVEN OTC Markets

Stocks

Delayed OTC Markets 00:59:12 09/02/2022 +04			5-day change	1st Jan Change
0.4200 ^USD	-8.70%		+1,729.70%	+1,343.75%

09-02	Paradium.Ai, Inc. and Elcano Partner to Expand Brand Ip Across Programmatic Channels Through Victoria and Encore Integration	CI
08-31	The Arena Group Holdings, Inc. will Change its Ticker to PAAI from AREN	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	181	191.5	56.5	63.6	190.3	44.78	-
Change	-	5.79%	-70.5%	12.58%	199.22%	-76.47%	-
Enterprise Value (EV)	181	191.5	56.5	63.6	190.3	44.78	44.78
Change	-	5.79%	-70.5%	12.58%	199.22%	-76.47%	0%
P/E	-1.79x	-2.64x	-0.96x	-0.47x	1.53x	-11.8x	31.4x
PBR	-	-	-	-	-	-	-
PEG	-	0.1x	0x	-0x	-0x	0x	-0x
Capitalization / Revenue	0.96x	0.87x	0.23x	-	1.41x	0.53x	0.5x
EV / Revenue	0x	0x	0x	-	0x	0.53x	0.5x
EV / EBITDA	-0x	0x	0x	-	0x	3.08x	2.24x
EV / EBIT	-0x	-0x	-0x	-	0x	7.29x	3.9x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-7.87	-4.02	-2.49	-2.85	2.62	-0.08	0.03
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	189.1	220.9	244.2	-	134.8	84.59	88.82
EBITDA ¹	-12.06	3.101	11.1	-	51.51	14.53	19.98
EBIT ¹	-84.28	-55.88	-35.8	-	40.79	6.14	11.47
Net income ¹	-89.94	-70.86	-55.58	-100.7	124.9	-3.669	1.281
Net Debt	-	-	-	-	-	-	-
Reference price ²	14.0800	10.6100	2.3800	1.3400	4.0000	0.9405	0.9405
Nbr of stocks (in thousands)	12,857	18,050	23,737	47,466	47,578	47,611	-
Announcement Date	28/03/22	16/03/23	01/04/24	15/04/25	16/03/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NETFLIX, INC.	22.41x	6.63x	19.91x	-.--%	334B
UBER TECHNOLOGIES, INC.	22.18x	2.6x	13.22x	-.--%	148B
SPOTIFY TECHNOLOGY S.A.	39.51x	4.64x	30.64x	-.--%	114B
SK SQUARE CO., LTD.	2.69x	70.34x	1.96x	0.15%	97.83B
AIRBNB, INC.	32.13x	6.3x	17.71x	-.--%	101B
DOORDASH, INC.	78.68x	4.67x	22.23x	-.--%	88.19B
PROSUS N.V.	10.12x	7.35x	88.36x	0.68%	87.6B
NASPERS LIMITED	7.75x	2.97x	61.59x	0.77%	33.77B
ETERNAL LIMITED	188.46x	2.94x	85.75x	-.--%	31.03B
Average	44.88x	12.05x	37.93x	0.18%	115.13B
Weighted average by Cap.	31.59x	11.48x	27.54x	0.1%