Company Valuation: ChineseWorldNet.Com Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 0.1642 0.0219 1.862 0.876 0.1248 0.1248
Change - -86.67% 8,400% -52.94% -85.75% 0%
Enterprise Value (EV) 1 0.0308 -0.054 2.069 1.144 0.3435 0.1248
Change - -275.08% 3,931.72% -44.7% -69.98% -63.66%
P/E 4.71x -0.48x -45.5x -2.43x -1.14x -1.14x
PBR 0.42x 0.06x 6.17x -15.1x -1.04x -0.67x
PEG - 0x 4.5x -0x 0x -
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -0.57x 0.92x -33.6x -18.6x -5.38x -1.88x
EV / FCF -0.11x -0.24x -3.75x 4.38x 4.8x 5.05x
FCF Yield -945% -412% -26.7% 22.8% 20.8% 19.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.003186 -0.004161 -0.00374 -0.0329 -0.01 -0.01
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -
EBIT 1 -0.054 -0.0586 -0.0616 -0.0615 -0.0639 -0.0663
Net income 1 0.0349 -0.0456 -0.041 -0.36 -0.062 -0.0662
Net Debt 1 -0.1334 -0.0759 0.2075 0.2681 0.2186 -
Reference price 2 0.015000 0.002000 0.170000 0.080000 0.011400 0.011400
Nbr of stocks (in thousands) 10,950 10,950 10,950 10,950 10,950 10,950
Announcement Date 29/04/20 30/04/21 02/05/22 01/05/23 30/04/24 30/04/25
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.76T
24.08x8.75x16.58x1.01% 11TCr
27.54x9.98x18.73x0.93% 7.75TCr
24.48x5.57x13.96x2.59% 4.3TCr
27.32x12.93x21x1.51% 3.96TCr
17.65x3.69x10.2x2.4% 2.84TCr
17.52x2.64x10.87x2.68% 1.82TCr
13.24x3.05x9.15x3.93% 1.72TCr
20.19x4.74x11.85x3.28% 1.6TCr
20.89x3.17x10.03x1.6% 1.64TCr
Average 21.44x 6.06x 13.60x 2.21% 3.71TCr
Weighted average by Cap. 23.57x 7.72x 15.59x 1.68%

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. CWNOF Stock
  4. Valuation ChineseWorldNet.Com Inc.