|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.00 GBX | +2.22% |
|
+2.22% | -4.17% |
| 25-09-29 | EARNINGS: Devolver Digital slims loss; Helios Underwriting sets tender | AN |
| 25-09-29 | Earnings Flash (DEVO.L) Devolver Digital Reports H1 Revenue $38.8M | MT |
Company Valuation: Devolver Digital, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,222 | 338.4 | 110.5 | 145.5 | 148.4 | 148.4 | - |
| Change | - | -72.3% | -67.35% | 31.72% | 2% | 0% | - |
| Enterprise Value (EV) 1 | 1,135 | 258.9 | 67.84 | 103.9 | 112.9 | 112.6 | 108.4 |
| Change | - | -77.2% | -73.8% | 53.15% | 8.72% | -0.3% | -3.76% |
| P/E ratio | 35x | -3.71x | -8.56x | -23.6x | -208x | 104x | 39x |
| PBR | 4.23x | 1.97x | 0.7x | 0.85x | 0.97x | 1x | 0.98x |
| PEG | - | 0x | 0.1x | 0.4x | 2.4x | -0x | 0x |
| Capitalization / Revenue | 12.4x | 2.51x | 1.2x | 1.39x | 1.37x | 1.24x | 1.17x |
| EV / Revenue | 11.6x | 1.92x | 0.73x | 0.99x | 1.04x | 0.94x | 0.85x |
| EV / EBITDA | 44.1x | 11.2x | 40.5x | 10.8x | 13.2x | 9.31x | 7.76x |
| EV / EBIT | 21.9x | -2.61x | -5.22x | -14.5x | -197x | 27.2x | 16.4x |
| EV / FCF | -22.6x | -107x | -4.85x | -12.3x | 261x | 13.8x | 11.7x |
| FCF Yield | -4.43% | -0.93% | -20.6% | -8.12% | 0.38% | 7.25% | 8.55% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 2 | 0.079 | -0.206 | -0.029 | -0.013 | -0.0015 | 0.003 | 0.008 |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | 98.15 | 134.6 | 92.36 | 104.8 | 108.1 | 119.3 | 127.2 |
| EBITDA 1 | 25.73 | 23.21 | 1.677 | 9.61 | 8.533 | 12.1 | 13.97 |
| EBIT 1 | 51.88 | -99.13 | -13.01 | -7.168 | -0.5724 | 4.139 | 6.607 |
| Net income 1 | 32.37 | -91.47 | -12.74 | -6.141 | -1.66 | 2.36 | 5.45 |
| Net Debt 1 | -86.24 | -79.49 | -42.65 | -41.64 | -35.5 | -35.84 | -40.07 |
| Reference price 2 | 2.7623 | 0.7651 | 0.2484 | 0.3067 | 0.3122 | 0.3122 | 0.3122 |
| Nbr of stocks (in thousands) | 442,257 | 442,257 | 444,832 | 474,500 | 475,471 | 475,471 | - |
| Announcement Date | 4/4/22 | 4/11/23 | 4/18/24 | 4/10/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -208.14x | 1.04x | 13.24x | -.--% | 148M | |
| 16.55x | 3.84x | 11.23x | 2.13% | 84.09B | |
| 32.24x | 5.98x | 18.19x | 0.91% | 22.17B | |
| 19.67x | 3.31x | 15.68x | 4.14% | 8.68B | |
| 12.68x | 2.23x | 5.33x | -.--% | 7.27B | |
| 34.1x | 2.59x | 13.3x | 1.5% | 6.32B | |
| 42.77x | 4.62x | 22.03x | 1.09% | 5.09B | |
| 22.51x | 4.89x | 16.89x | 0.63% | 5.07B | |
| Average | -3.45x | 3.56x | 14.49x | 1.3% | 17.35B | |
| Weighted average by Cap. | 20.78x | 4.07x | 13.01x | 1.83% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- DEVO Stock
- Valuation Devolver Digital, Inc.
Select your edition
All financial news and data tailored to specific country editions
