Company Valuation: Dream Homes & Development Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 2.502 2.343 3.527 1.791 1.111 1.66
Change - -6.35% 50.54% -49.22% -37.95% 49.32%
Enterprise Value (EV) 1 2.437 2.624 10.09 6.67 6.239 6.194
Change - 7.67% 284.46% -33.89% -6.47% -0.71%
P/E ratio -171x -11.5x -20.2x 11.6x -11.1x 4.39x
PBR 5.03x 4.64x 7.39x 2.8x 1.76x 0.7x
PEG - -0x 0.9x -0x 0x -0x
Capitalization / Revenue 0.81x 0.74x 0.91x 0.28x 0.2x 0.33x
EV / Revenue 0.79x 0.83x 2.6x 1.06x 1.1x 1.25x
EV / EBITDA 112x -13.9x -246x 32.1x 83.2x 4.12x
EV / EBIT 156x -13.3x -212x 32.5x 90.7x 4.13x
EV / FCF 14.1x -23.7x 387x 15x 15x -1.31x
FCF Yield 7.07% -4.22% 0.26% 6.65% 6.65% -76.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.000567 -0.006434 -0.004943 0.004301 -0.002484 0.007978
Distribution rate - - - - - -
Net sales 1 3.103 3.166 3.885 6.311 5.656 4.973
EBITDA 1 0.0218 -0.189 -0.0409 0.2079 0.075 1.503
EBIT 1 0.0156 -0.1974 -0.0477 0.2055 0.0688 1.5
Net income 1 -0.0143 -0.2037 -0.1705 0.1541 -0.0974 0.376
Net Debt 1 -0.0646 0.2812 6.562 4.879 5.127 4.535
Reference price 2 0.0967 0.0740 0.1000 0.0500 0.0275 0.0350
Nbr of stocks (in thousands) 25,879 31,664 35,274 35,824 40,414 47,414
Announcement Date 5/22/20 4/15/21 4/15/22 4/17/23 9/10/24 4/15/25
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 680K
13.84x1.32x10.13x1.24% 41.78B
11.93x1.44x8.43x0.86% 23.15B
10.17x0.93x7.85x3.56% 19.17B
9.88x0.86x9.68x4.11% 14.34B
10.97x1.34x8.02x0.74% 13.28B
14.91x0.8x6.31x3.05% 6.66B
11.13x0.98x7.96x-.--% 5.56B
8.81x0.82x9.74x3.56% 5.55B
11.17x0.93x6.82x5.47% 5.01B
Average 11.42x 1.05x 8.33x 2.51% 13.45B
Weighted average by Cap. 11.92x 1.16x 8.84x 2.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. DREM Stock
  4. Valuation Dream Homes & Development Corporation