Company Valuation: Farmmi, Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 13.94 130.7 13.31 9.508 2.767 2.552
Change - 837.6% -89.82% -28.57% -70.9% -7.79%
Enterprise Value (EV) 1 21.21 71.76 -58.45 7.776 17.33 22.52
Change - 238.35% -181.45% 113.3% 122.91% 29.91%
P/E - 23.7x 5.82x 5.34x -0.41x -0.07x
PBR 0.64x 1.61x 0.09x 0.06x 0.02x 0.09x
PEG - - -0.1x -0.1x 0x -0x
Capitalization / Revenue 0.46x 3.33x 0.13x 0.09x 0.04x 0.09x
EV / Revenue 0.7x 1.83x -0.59x 0.07x 0.27x 0.81x
EV / EBITDA 9.84x 24.6x -47.7x 3.4x 17x -0.48x
EV / EBIT 10.1x 25.2x -62x 3.81x 21.8x -0.48x
EV / FCF -3.89x -1.31x -2.66x -0.11x -1.04x 0.51x
FCF Yield -25.7% -76.1% -37.5% -893% -95.7% 195%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - 46.87 9.184 3.6 -7.92 -28.92
Distribution rate - - - - - -
Net sales 1 30.17 39.29 99.21 110.4 64.13 27.97
EBITDA 1 2.155 2.921 1.225 2.285 1.02 -47.02
EBIT 1 2.101 2.853 0.9424 2.041 0.7957 -47.25
Net income 1 0.8236 2.358 2.224 2.544 -4.655 -53.1
Net Debt 1 7.267 -58.97 -71.77 -1.732 14.57 19.97
Reference price 2 2,105.2808 1,110.0004 53.4432 19.2288 3.2148 1.9400
Nbr of stocks (in thousands) 6.62 118 249 494 861 1,315
Announcement Date 1/29/21 A 1/26/22 A 2/13/23 A 1/29/24 A 1/24/25 A 2/10/26 A
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.32M
20.94x2.88x14.35x3.89% 254B
19.61x2.47x14.71x3.34% 78.85B
18.25x1.86x10.56x3.46% 49.96B
14.91x0.55x9.96x2.57% 38.78B
22.13x3.34x13.51x3.16% 36.56B
36.88x3.11x18.15x0.97% 31.6B
70.66x10.84x44.96x1.08% 30.12B
100.47x1.89x9.41x6.43% 29.23B
Average 37.98x 3.37x 16.95x 3.11% 61.03B
Weighted average by Cap. 28.03x 2.99x 15.33x 3.44%

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. FAMI Stock
  4. Valuation Farmmi, Inc.