Company Valuation: DigiPlus Interactive Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,957 35,261 119,668 73,062 38,790 - -
Change - 293.69% 239.37% -38.95% -46.91% - -
Enterprise Value (EV) 1 8,957 33,684 107,719 51,486 16,386 5,590 -5,768
Change - 276.08% 219.79% -52.2% -68.17% -65.89% -203.18%
P/E 11.8x 7.77x 9.91x 5.83x 3.32x 2.85x 2.32x
PBR - 1.86x 3.85x 1.79x 0.8x 0.67x 0.56x
PEG - 0x 0x 4.16x -0.43x 0.2x 0.1x
Capitalization / Revenue - 1.29x 1.59x 0.87x 0.51x 0.46x 0.42x
EV / Revenue - 1.24x 1.43x 0.61x 0.22x 0.07x -0.06x
EV / EBITDA - 7.05x 7.73x 3.62x 1.25x 0.37x -0.32x
EV / EBIT - 7.86x 8.37x 4.08x 1.41x 0.41x -0.35x
EV / FCF - 8.23x 7.97x 3.6x 1.63x 0.39x -0.37x
FCF Yield - 12.1% 12.5% 27.8% 61.4% 254% -270%
Dividend per Share 2 - - 0.18 0.86 0.7862 0.7594 0.9287
Rate of return - - 0.66% 5.31% 9.25% 8.93% 10.9%
EPS 2 0.2034 1.03 2.739 2.777 2.561 2.979 3.663
Distribution rate - - 6.57% 31% 30.7% 25.5% 25.4%
Net sales 1 - 27,251 75,223 84,166 75,712 83,501 92,557
EBITDA 1 - 4,778 13,938 14,235 13,116 15,164 18,288
EBIT 1 - 4,284 12,869 12,630 11,617 13,492 16,472
Net income 1 600.7 4,078 12,578 12,565 11,748 13,681 16,788
Net Debt 1 - -1,577 -11,949 -21,576 -22,404 -33,200 -44,558
Reference price 2 2.410 8.000 27.150 16.200 8.500 8.500 8.500
Nbr of stocks (in thousands) 3,716,459 4,407,659 4,407,659 4,509,973 4,563,533 - -
Announcement Date 17/4/23 16/4/24 7/4/25 1/4/26 - - -
1PHP in Million2PHP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
3.32x0.22x1.25x9.25% 621M
22.68x5.85x13.71x1.72% 24.54B
12.99x2.17x7.55x5.7% 17.7B
13.55x6.16x9.37x3.73% 15.67B
-90.62x1.38x9.41x-.--% 14.44B
13.1x2.19x8.1x8.48% 12.29B
209.89x1.71x16.04x-.--% 10.93B
29.68x3.48x16.6x3.56% 7.52B
20.23x3.48x8.64x2.08% 7.1B
Average 26.09x 2.96x 10.07x 3.84% 12.31B
Weighted average by Cap. 22.69x 3.56x 10.96x 3.19%

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. PLUS Stock
  4. Valuation DigiPlus Interactive Corp.