VOYAGER DIGITAL LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.0001 USD | 0.00% |
|
0.00% | -90.00% |
| 2023 | U.S. Government Appeals Decision Approving Binance.US Purchase of Voyager Accounts | DJ |
| 2023 | Reorganization Plan Approved for Voyager Digital Holdings, Inc. | CI |
Valuation
| Fiscal Period: June | 2019 | 2020 | 2021 |
|---|---|---|---|
| Capitalization 1 | 34.77 | 38.32 | 2,672 |
| Enterprise Value (EV) 1 | 31.64 | 35.96 | 2,485 |
| P/E ratio | -0.39 x | -3.36 x | -43.6 x |
| Yield | - | - | - |
| Capitalization / Revenue | 398,193,797 x | 33,321,399 x | 15,262,797 x |
| EV / Revenue | 362,380,849 x | 31,268,754 x | 14,192,997 x |
| EV / EBITDA | -3.57 x | -3.23 x | 59.9 x |
| EV / FCF | -211,373,296 x | -10,977,055 x | 60,802,419 x |
| FCF Yield | -0% | -0% | 0% |
| Price to Book | 160 x | 81.3 x | 14.3 x |
| Nbr of stocks (in thousands) | 66,329 | 89,108 | 156,523 |
| Reference price 2 | 0.5242 | 0.4300 | 17.07 |
| Announcement Date | 12/31/19 | 10/28/20 | 10/28/21 |
1USD in Million2
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|
| Net sales | - | 0.0873 | 1.15 | 175.1 |
| EBITDA 1 | -3.047 | -8.851 | -11.13 | 41.5 |
| EBIT 1 | -3.053 | -8.871 | -11.18 | 41.19 |
| Operating Margin | - | -10,159.3% | -972.69% | 23.53% |
| Earnings before Tax (EBT) 1 | -3.402 | -30.81 | -10.17 | -40.35 |
| Net income 1 | -3.402 | -30.81 | -10.17 | -51.49 |
| Net margin | - | -35,283.52% | -884.44% | -29.41% |
| EPS | - | -1.352 | -0.1282 | -0.3913 |
| Free Cash Flow | - | -0.1497 | -3.276 | 40.86 |
| FCF margin | - | -171.44% | -284.86% | 23.34% |
| FCF Conversion (EBITDA) | - | - | - | 98.46% |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 12/31/19 | 12/31/19 | 10/28/20 | 10/28/21 |
1USD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | 1.05 | 3.13 | 2.36 | 187 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | -0.15 | -3.28 | 40.9 |
| ROE (net income / shareholders' equity) | - | -2,817% | -2,649% | -55.1% |
| ROA (Net income/ Total Assets) | - | -141% | -31.4% | 1.65% |
| Assets 1 | - | 21.79 | 32.42 | -3,116 |
| Book Value Per Share | - | 0 | 0.0100 | 1.190 |
| Cash Flow per Share | - | 0.0500 | 0.0300 | 1.240 |
| Capex 1 | 0.08 | 0.03 | 0 | - |
| Capex / Sales | - | 38.79% | 0.38% | - |
| Announcement Date | 12/31/19 | 12/31/19 | 10/28/20 | 10/28/21 |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -90.00% | 19.08K | |
| +35.88% | 58B | |
| +15.59% | 6.97B | |
| -11.18% | 864M | |
| -28.95% | 717M | |
| +126.67% | 614M | |
| +229.89% | 484M | |
| -52.94% | 328M | |
| -6.78% | 131M | |
| -.--% | 118M |
- Stock Market
- Equities
- VYGVQ Stock
- Financials Voyager Digital Ltd.
