Company Valuation: Vapi Enterprise Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 36.85 88.29 187.1 241.3 319.4 205.3
Change - 139.63% 111.89% 28.96% 32.39% -35.71%
Enterprise Value (EV) 1 105.7 154.4 -138.4 -82.29 -15.52 -35.49
Change - 46.06% -189.61% 40.54% 81.14% -128.64%
P/E 11.9x 34.6x 0.49x 29x 24.3x 13.7x
PBR -0.7x -1.75x 0.56x 0.7x 0.9x 0.55x
PEG - -2x 0x -0.3x 0.4x 1x
Capitalization / Revenue 1.3x 3.73x 7.95x 96.5x - -
EV / Revenue 3.72x 6.53x -5.88x -32.9x - -
EV / EBITDA 19.7x 38.2x -20.6x 21.1x 3.75x 8.02x
EV / EBIT 30.1x 67.1x -25.7x 20.8x 3.68x 7.99x
EV / FCF 287x 47.6x -9.82x 8.46x 3.42x 11.5x
FCF Yield 0.35% 2.1% -10.2% 11.8% 29.3% 8.71%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.358 1.118 168.7 3.646 5.766 6.551
Distribution rate - - - - - -
Net sales 1 28.41 23.66 23.54 2.5 - -
EBITDA 1 5.375 4.039 6.703 -3.905 -4.137 -4.425
EBIT 1 3.515 2.301 5.394 -3.952 -4.215 -4.442
Net income 1 3.098 2.551 384.9 8.318 13.16 14.94
Net Debt 1 68.88 66.14 -325.5 -323.6 -334.9 -240.8
Reference price 2 16.15 38.70 82.00 105.75 140.00 90.00
Nbr of stocks (in thousands) 2,281 2,281 2,281 2,281 2,281 2,281
Announcement Date 8/28/21 8/27/22 8/25/23 9/2/24 7/1/25 8/10/26
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.74M
16.69x1.62x10.25x6.48% 14.57B
6.42x2.2x5.06x3.39% 10.75B
21.44x2.44x12.02x2.93% 5.08B
19.91x0.85x11.08x4.15% 4.63B
12.67x2.28x6.29x5.28% 4.41B
13.34x1.02x6.39x1.82% 2.75B
16.97x1.82x8.25x5.65% 2.72B
12.66x - - 4.82% 2.27B
5.78x0.85x4.23x2.78% 1.93B
Average 13.99x 1.63x 7.95x 4.14% 4.91B
Weighted average by Cap. 14.09x 1.77x 8.37x 4.58%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. VAPIPPR Stock
  4. Valuation Vapi Enterprise Limited