Company Valuation: Redacted Industries, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Market Cap 1 0.6322 0.2313 13.81 14.12 5.653 2.513
Change - -63.42% 5,872.02% 2.22% -59.96% -55.54%
Enterprise Value (EV) 1 1.855 1.7 15.8 15.6 7.176 4.318
Change - -8.38% 829.33% -1.28% -53.99% -39.82%
P/E -0.23x -0.1x -3.03x 4.45x -0.17x -1.33x
PBR -0.16x -0.06x -1.67x -5.05x -0.88x -0.38x
PEG - 0x -0.2x -0x 0x 0x
Capitalization / Revenue 7.63x 1.12x 615x 141x 15.7x 4.75x
EV / Revenue 22.4x 8.25x 703x 155x 20x 8.16x
EV / EBITDA -2.29x -1.55x -32.5x - -0.43x -3.08x
EV / EBIT -1.86x -1.42x -26.9x -15.8x -0.41x -3.06x
EV / FCF 4.2x -3.48x 5.76x -2.75x 0.86x -5.3x
FCF Yield 23.8% -28.8% 17.4% -36.3% 116% -18.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -19.82 -2.348 -2.819 1.684 -15 -0.5344
Distribution rate - - - - - -
Net sales 1 0.0829 0.2062 0.0225 0.1005 0.3591 0.5294
EBITDA 1 -0.8117 -1.094 -0.486 - -16.77 -1.402
EBIT 1 -0.9977 -1.195 -0.5871 -0.9848 -17.56 -1.411
Net income 1 -2.356 -1.4 -4.554 2.92 -22.76 -1.137
Net Debt 1 1.223 1.469 1.987 1.479 1.522 1.805
Reference price 2 4.500112 0.225005 8.550213 7.500187 2.550063 0.712517
Nbr of stocks (in thousands) 140 1,028 1,615 1,882 2,217 3,527
Announcement Date 16/4/19 19/5/20 8/4/21 15/4/22 17/4/23 15/4/24
1USD in Million2USD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 86.58K
20.66x2.64x11.15x2.61% 15.46B
35.16x2.1x17.67x2.2% 12.96B
17.71x1.2x9.7x1.77% 4.13B
26.97x5.08x15.86x1.56% 4.02B
37.04x6.33x14.65x-.--% 2.85B
22.32x1.25x6.11x0.33% 2.42B
8.76x0.67x3.95x4.63% 2.12B
Average 24.09x 2.75x 11.30x 1.87% 5.5B
Weighted average by Cap. 25.81x 2.64x 12.97x 2.12%

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. RDCT Stock
  4. Valuation Redacted Industries, Inc.