SMILEDIRECTCLUB, INC. Financials SmileDirectClub, Inc.
Equities
SDCCQ
US83192H1068
Medical Equipment, Supplies & Distribution
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.0026 USD | +18.18% |
|
+8.33% | -56.67% |
| Jan. 26 | Motion For Case Conversion Approved for SmileDirectClub, Inc. | CI |
| 2023 | Motion for Case Dismissal Filed for SmileDirectClub, Inc. | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 898.5 | 1,356 | 280 | 42.89 | 0.3484 | 0.3484 | - |
| Enterprise Value (EV) 1 | 788.6 | 1,448 | 796.1 | 799.2 | 834 | 925.2 | 1,021 |
| P/E ratio | -7.67 x | -16.8 x | -2.7 x | -0.5 x | - | - | - |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.2 x | 2.06 x | 0.44 x | 0.09 x | 0 x | 0 x | 0 x |
| EV / Revenue | 1.05 x | 2.2 x | 1.25 x | 1.7 x | 1.9 x | 1.87 x | 1.84 x |
| EV / EBITDA | -7.66 x | -18.8 x | -5.98 x | -5.94 x | -32.5 x | -29.3 x | -42.5 x |
| EV / FCF | -1,794,104 x | -8,010,817 x | -3,208,879 x | -3,802,406 x | - | - | - |
| FCF Yield | -0% | -0% | -0% | -0% | - | - | - |
| Price to Book | 10 x | 15 x | 9.01 x | 1.24 x | -0 x | -0 x | -0 x |
| Nbr of stocks (in thousands) | 102,807 | 113,547 | 119,135 | 121,785 | 133,984 | 133,984 | - |
| Reference price 2 | 8.740 | 11.94 | 2.350 | 0.3522 | 0.002600 | 0.002600 | 0.002600 |
| Announcement Date | 2/25/20 | 3/4/21 | 2/28/22 | 2/28/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 423.2 | 750.4 | 656.8 | 637.6 | 470.7 | 440 | 494.5 | 554.1 |
| EBITDA 1 | - | -102.9 | -77.08 | -133.2 | -134.6 | -25.62 | -31.62 | -24.04 |
| EBIT 1 | - | -480.4 | -178.4 | -259.3 | -262.1 | -116.1 | -112.7 | -100.6 |
| Operating Margin | - | -64.01% | -27.16% | -40.66% | -55.68% | -26.38% | -22.8% | -18.16% |
| Earnings before Tax (EBT) | - | -535.5 | -275.4 | -334.4 | -278.5 | - | - | - |
| Net income | - | -114.5 | -78.37 | -102.4 | -86.4 | - | - | - |
| Net margin | - | -15.26% | -11.93% | -16.07% | -18.35% | - | - | - |
| EPS | - | -1.140 | -0.7100 | -0.8700 | -0.7100 | - | - | - |
| Free Cash Flow | - | -439.6 | -180.7 | -248.1 | -210.2 | - | - | - |
| FCF margin | - | -58.57% | -27.51% | -38.91% | -44.65% | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 5/3/19 | 2/25/20 | 3/4/21 | 2/28/22 | 2/28/23 | - | - | - |
1USD in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q1 | 2021 Q2 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 199.5 | 174.2 | 137.7 | 126.3 | 151.6 | 125.8 | 106.8 | 86.53 | 119.8 | 101.8 | 106 | 112 |
| EBITDA 1 | 4.918 | -22.48 | -54.02 | -61.63 | -34.44 | -23.16 | -29.67 | -47.34 | -26.47 | -13.58 | 1 | 15 |
| EBIT | -26.7 | -53.2 | -85.04 | -93.22 | -58.66 | -54.96 | -62.31 | -73.16 | -59.18 | -34.67 | - | - |
| Operating Margin | -13.39% | -30.54% | -61.76% | -73.82% | -38.68% | -43.69% | -58.36% | -84.54% | -49.41% | -34.05% | - | - |
| Earnings before Tax (EBT) | -93.94 | -55.27 | -89.5 | -95.67 | -74.67 | -65.23 | -68.99 | -69.6 | -65.41 | -53.3 | - | - |
| Net income | -95.64 | -55.26 | -89.38 | -29.26 | -22.58 | -20.3 | -69.73 | -21.84 | -21.42 | -17.77 | - | - |
| Net margin | -47.95% | -31.72% | -64.92% | -23.17% | -14.89% | -16.14% | -65.31% | -25.24% | -17.88% | -17.46% | - | - |
| EPS | -0.2500 | -0.1400 | -0.2300 | -0.2500 | -0.1900 | -0.1700 | -0.1800 | -0.1800 | -0.1700 | -0.1300 | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 5/10/21 | 8/9/21 | 11/8/21 | 2/28/22 | 5/9/22 | 8/8/22 | 11/7/22 | 2/28/23 | 5/9/23 | 8/8/23 | - | - |
1USD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 91.9 | 516 | 756 | 834 | 925 | 1,021 |
| Net Cash position 1 | - | 110 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | -1.192 x | -3.875 x | -5.618 x | -32.53 x | -29.25 x | -42.46 x |
| Free Cash Flow | - | -440 | -181 | -248 | -210 | - | - | - |
| ROE (net income / shareholders' equity) | - | -36.3% | -24.4% | -42.7% | - | - | - | - |
| ROA (Net income/ Total Assets) | - | -15.9% | -3.63% | -5.9% | -12.4% | -23.7% | -24.7% | -23.1% |
| Assets | - | 720.4 | 2,161 | 1,737 | 695.8 | - | - | - |
| Book Value Per Share 2 | - | 0.8700 | 0.8000 | 0.2600 | 0.2800 | -1.110 | -1.350 | -1.550 |
| Cash Flow per Share | - | -0.8700 | -0.2200 | -0.3600 | -0.4100 | - | - | - |
| Capex | - | 106 | 97.1 | 107 | 52 | - | - | - |
| Capex / Sales | - | 14.17% | 14.79% | 16.71% | 11.05% | - | - | - |
| Announcement Date | 5/3/19 | 2/25/20 | 3/4/21 | 2/28/22 | 2/28/23 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
1
Last Close Price
0.0026
Average target price
-
| 1st Jan change | Capi. | |
|---|---|---|
| -56.67% | 348K | |
| -2.31% | 187B | |
| -3.20% | 106B | |
| -5.04% | 66.9B | |
| +0.20% | 49.45B | |
| +17.29% | 48B | |
| +4.06% | 40.84B | |
| +2.07% | 26.48B | |
| +2.36% | 26.25B | |
| +12.96% | 24.62B |
- Stock Market
- Equities
- SDCCQ Stock
- Financials SmileDirectClub, Inc.
