Company Valuation: Virtual Interactive Technologies Corp.

Data adjusted to current consolidation scope
Fiscal Period: September 2019 2020 2021 2022 2023
Market Cap 1 - 11.93 17.11 16.36 4.156
Change - - 43.43% -4.4% -74.59%
Enterprise Value (EV) 1 - 12.65 17.66 17.34 5.337
Change - - 39.69% -1.86% -69.22%
P/E -94.6x -1,215x -144x -9.36x -1.51x
PBR -138x -18.1x -28.2x 21.8x -2.72x
PEG 1.6x 12.3x -0x -0x -0x
Capitalization / Revenue - 46.5x 88.1x 125x 31.9x
EV / Revenue - 49.3x 90.9x 133x 40.9x
EV / EBITDA - 21.6x - - -
EV / EBIT - -310x -250x -15.2x -2.17x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.1481 -0.00144 -0.0175 -0.2297 -0.3369
Distribution rate - - - - -
Net sales 1 0.3344 0.2564 0.1944 0.1306 0.1304
EBITDA 1 -0.2082 0.5843 - - -
EBIT 1 -0.8332 -0.0407 -0.0707 -1.142 -2.454
Net income 1 -1.023 -0.009823 -0.119 -1.67 -2.817
Net Debt 1 0.8288 0.7148 0.5523 0.9773 1.18
Reference price 2 14.002000 1.750000 2.510000 2.150000 0.509900
Nbr of stocks (in thousands) - 6,818 6,818 7,609 8,152
Announcement Date 15/01/20 29/12/20 12/01/22 29/12/22 16/04/24
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.48T
21.57x3.75x13.4x14.82% 1.55TCr
25.55x2.47x11.76x1.74% 672.44Cr
9.75x1.26x3.7x1.14% 628.54Cr
13.28x2.29x10.94x5.42% 569.19Cr
12.58x2.98x7.77x5.95% 365.37Cr
15.38x5.29x12.58x3.27% 355.25Cr
9.47x0.99x4.46x1.39% 301.54Cr
16.5x1.96x9.57x5.07% 288.02Cr
30.98x - - -.--% 201.52Cr
Average 17.23x 2.62x 9.27x 4.31% 493.5Cr
Weighted average by Cap. 17.89x 2.84x 10.28x 6.73%

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. VRVR Stock
  4. Valuation Virtual Interactive Technologies Corp.