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 28/08/21 27/08/22 25/08/23 02/09/24 01/07/25 10/08/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 29.77L
17.99x1.74x10.79x5.94% 1.58TCr
7.22x2.37x5.67x3.52% 1.16TCr
21.56x2.44x12.06x2.89% 497.87Cr
20.28x0.85x10.94x4.15% 479.59Cr
14.43x2.35x6.46x5.32% 471.22Cr
18.77x1.03x6.71x1.39% 267.6Cr
16.77x1.81x8.18x5.71% 267.27Cr
10.78x - - 5.66% 193.9Cr
5.75x0.84x4.22x2.79% 190.96Cr
Average 14.84x 1.68x 8.13x 4.15% 510.13Cr
Weighted average by Cap. 15.03x 1.86x 8.69x 4.49%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!