Company Valuation: Video River Networks, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 0.6797 3.568 22.77 2.28 1.432 0.4924
Change - 425% 538.22% -89.99% -37.2% -65.61%
Enterprise Value (EV) 1 2.139 4.23 26.99 2.492 1.749 0.483
Change - 97.76% 538.04% -90.77% -29.83% -72.38%
P/E 4.87x -45.1x 10.3x 2.97x 2.89x 0.34x
PBR 4.22x 1,235x 10.2x 0.76x 0.41x 0.34x
PEG - 0x -0x -0x -0.1x 0x
Capitalization / Revenue - 29,61,304x 30,45,524x 5,89,579x 21,54,048x -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -344x -8.36x 11.5x 3.26x -2,545x -4.87x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.000821 -0.000466 0.0124 0.004206 0.002719 0.008021
Distribution rate - - - - - -
Net sales - 1.205 7.478 3.867 0.6646 -
EBITDA - -0.5037 2.36 0.826 0.0603 -0.0382
EBIT 1 -0.006224 -0.506 2.342 0.7636 -0.000687 -0.0992
Net income 1 0.1612 -0.083 2.207 0.7671 0.496 1.463
Net Debt 1 1.459 0.6614 4.213 0.2122 0.317 -0.009436
Reference price 2 0.004000 0.021000 0.128000 0.012500 0.007850 0.002700
Nbr of stocks (in thousands) 1,69,922 1,69,922 1,77,922 1,82,370 1,82,370 1,82,370
Announcement Date 10/06/20 14/04/21 14/04/22 18/04/23 17/04/24 16/04/25
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4L
19.1x1.3x9.96x1.92% 4.23TCr
18.35x0.83x6.16x3.17% 3.97TCr
10.53x0.65x8.24x1.41% 3.13TCr
12.51x0.58x5.07x3.79% 3.05TCr
14.39x2.6x9.08x4.16% 2.09TCr
31.34x1.23x13.07x0.59% 1.86TCr
10.99x0.52x5.12x2.81% 1.86TCr
13.15x1.34x6.8x4.12% 1.59TCr
14.98x1.08x7.22x0.94% 1.42TCr
Average 16.15x 1.13x 7.86x 2.55% 2.32TCr
Weighted average by Cap. 16.20x 1.08x 7.83x 2.57%

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. NIHK Stock
  4. Valuation Video River Networks, Inc.