Company Valuation: Torrid Holdings Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,013 385.6 537.2 739.6 114.1 230.9 - -
Change - -61.93% 39.3% 37.68% -84.58% 102.4% - -
Enterprise Value (EV) 1 1,325 701.3 830.1 979.2 397.1 459 441 406.8
Change - -47.08% 18.38% 17.96% -59.45% 15.59% -3.92% -7.76%
P/E - 7.75x 46.9x 47.1x -16.4x 232x 35.7x -
PBR -3.84x -1.68x -2.54x -3.85x - -1.09x -1.15x -1.23x
PEG - - -0.6x 1.3x 0x -2x 0x -
Capitalization / Revenue 0.79x 0.3x 0.47x 0.67x 0.11x 0.24x 0.24x 0.24x
EV / Revenue 1.04x 0.54x 0.72x 0.89x 0.4x 0.48x 0.46x 0.42x
EV / EBITDA 5.39x 4.6x 7.82x 8.97x 6.25x 6.68x 5.54x 5.17x
EV / EBIT 6.29x 6.03x 11.9x 13.3x 18.6x 17.2x 12.9x 12x
EV / FCF 12.8x 23.4x 49.5x 15.5x -18.2x 46.6x 25.7x -
FCF Yield 7.82% 4.27% 2.02% 6.43% -5.51% 2.15% 3.89% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - 0.48 0.11 0.15 -0.07 0.01 0.065 -
Distribution rate - - - - - - - -
Net sales 1 1,279 1,288 1,152 1,104 1,000 952 967.7 971.8
EBITDA 1 245.9 152.4 106.2 109.1 63.58 68.7 79.56 78.64
EBIT 1 210.6 116.3 69.74 73.4 21.4 26.67 34.11 33.98
Net income 1 -29.94 50.21 11.62 16.32 -7.034 0.928 6.485 -
Net Debt 1 312.3 315.7 293 239.6 283 228.1 210.1 175.9
Reference price 2 9.200 3.720 5.160 7.060 1.150 2.320 2.320 2.320
Nbr of stocks (in thousands) 1,10,092 1,03,660 1,04,103 1,04,757 99,197 99,520 - -
Announcement Date 17/03/22 23/03/23 28/03/24 20/03/25 19/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
232x0.48x6.68x-.--% 23Cr
31.08x3.52x17.09x-.--% 1.19TCr
18.88x1.01x9.07x-.--% 692.29Cr
14.48x0.62x6.07x2.4% 425.68Cr
7.11x - - - 48Cr
4.61x - - 8.88% 24Cr
6.89x0.43x3.51x2.21% 24Cr
30.85x1.87x6.54x0.78% 19Cr
36.4x - - 5.14% 16Cr
Average 42.48x 1.32x 8.16x 2.43% 273.12Cr
Weighted average by Cap. 25.72x 2.19x 12.44x 0.58%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CURV Stock
  4. Valuation Torrid Holdings Inc.