Company Valuation: Reflect Scientific, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Market Cap 1 3.06 3.243 42.37 10.16 5.21 5.667
Change - 5.98% 1,206.32% -76.02% -48.72% 8.77%
Enterprise Value (EV) 1 2.85 2.756 42.01 8.8 3.885 4.631
Change - -3.3% 1,424.26% -79.05% -55.85% 19.2%
P/E -12x -16.6x 64.2x 12x 58.6x -6.65x
PBR 6.11x 6.28x 34.9x 4.68x 2.27x 3.01x
PEG - 0.6x -0x 0.4x -0.7x 0x
Capitalization / Revenue 1.97x 2.02x 15.2x 3.61x 2.55x 5.25x
EV / Revenue 1.84x 1.71x 15x 3.13x 1.9x 4.29x
EV / EBITDA -11.6x -14.4x 64.2x 10.6x - -
EV / EBIT -11.5x -14.1x 64.5x 10.6x 43.1x -9.91x
EV / FCF 41.7x 6.75x -200x 15.3x -56.6x 38.4x
FCF Yield 2.4% 14.8% -0.5% 6.54% -1.77% 2.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.003343 -0.002472 0.007789 0.01 0.001046 -0.01
Distribution rate - - - - - -
Net sales 1 1.552 1.609 2.793 2.815 2.041 1.08
EBITDA 1 -0.2459 -0.1909 0.6548 0.8316 - -
EBIT 1 -0.2489 -0.1948 0.651 0.8278 0.0901 -0.4673
Net income 1 -0.2495 -0.1956 0.6601 0.9391 0.0894 -0.459
Net Debt 1 -0.2105 -0.4876 -0.3627 -1.36 -1.325 -1.035
Reference price 2 0.0400 0.0410 0.5000 0.1199 0.0613 0.0665
Nbr of stocks (in thousands) 76,512 79,108 84,739 84,739 84,989 85,214
Announcement Date 03/04/19 30/03/20 30/03/21 31/03/22 31/03/23 29/03/24
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 42.63L
31.66x4.27x16.53x2.33% 19TCr
20.53x3.56x12.5x3.28% 12TCr
17.11x0.2x12.38x0.76% 5.96TCr
32.21x8.04x20.51x1.23% 5.54TCr
35.09x3.39x11.64x2.15% 4.96TCr
35.58x6.26x19.65x-.--% 3.35TCr
45.39x1.3x11.86x0.17% 3.06TCr
20.47x3.13x11.48x1.42% 2.43TCr
40.42x7.08x25.41x0.26% 2.44TCr
Average 30.94x 4.14x 15.77x 1.29% 5.84TCr
Weighted average by Cap. 29.15x 4.02x 15.37x 1.87%

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. RSCF Stock
  4. Valuation Reflect Scientific, Inc.