|
Market Closed -
Nasdaq
23:00:00 29/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 1.170 USD | +2.63% |
|
+6.36% | -37.77% |
| 09-30 | Playboy, Inc. Announces Executive Changes | CI |
| 09-03 | Playboy, Inc. Announces Committee Changes | CI |
Company Valuation: Playboy, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,102 | 128 | 74.06 | 130.8 | 202.6 | 140.2 | - |
| Change | - | -88.38% | -42.16% | 76.61% | 54.88% | -30.81% | - |
| Enterprise Value (EV) | 1,262 | 289.6 | 74.06 | 130.8 | 202.6 | 140.2 | 140.2 |
| Change | - | -77.05% | -74.42% | 76.61% | 54.88% | -30.81% | 0% |
| P/E | -12.7x | -0.47x | -0.4x | -1.4x | -14.5x | -117x | 19.5x |
| PBR | 2.67x | 0.83x | - | - | - | - | - |
| PEG | - | -0x | 0x | 0x | 0.2x | 1.3x | -0x |
| Capitalization / Revenue | 4.47x | 0.48x | 0.52x | 1.13x | 1.68x | 1.09x | 1.03x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.09x | 1.03x |
| EV / EBITDA | 0x | -0x | -0x | -0x | 0x | 5.5x | 5.11x |
| EV / EBIT | -0x | -0x | -0x | -0x | -0x | 11.4x | 8.28x |
| EV / FCF | -0x | -0x | - | -0x | -0x | -37.6x | 12.1x |
| FCF Yield | -4.92% | -52.8% | - | -15.4% | -0.5% | -2.66% | 8.28% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 2 | -2.09 | -5.86 | -2.53 | -1.04 | -0.13 | -0.01 | 0.06 |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | 246.6 | 266.9 | 143 | 116.1 | 120.9 | 128.9 | 135.5 |
| EBITDA 1 | 31.71 | -6.599 | -7.3 | -6.253 | 17.04 | 25.5 | 27.46 |
| EBIT 1 | -69.62 | -325.7 | -190.4 | -50.84 | -8.028 | 12.35 | 16.92 |
| Net income 1 | -79.72 | -277.7 | -180.4 | -79.4 | -12.67 | -0.9255 | 6.824 |
| Net Debt | 159.6 | 161.5 | - | - | - | - | - |
| Reference price 2 | 26.640 | 2.750 | 1.000 | 1.460 | 1.880 | 1.170 | 1.170 |
| Nbr of stocks (in thousands) | 41,380 | 46,562 | 74,062 | 89,588 | 107,757 | 119,808 | - |
| Announcement Date | 3/1/22 A | 3/16/23 A | 3/27/24 A | 3/13/25 A | 3/16/26 A | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -114x | - | - | - | 137M | |
| 26.38x | 4.01x | 14.3x | 3.38% | 198B | |
| 44.09x | 5.42x | 22.31x | 0.85% | 143B | |
| 25.96x | 2.68x | 17.15x | 0.78% | 72.83B | |
| 22.08x | 1.5x | 8.5x | 4.17% | 28.32B | |
| 37.7x | 2.11x | 8.17x | 1.9% | 24.14B | |
| 18.5x | 2.58x | 11.65x | 2% | 22.97B | |
| 14.03x | 2.74x | 10.54x | 1.68% | 22.07B | |
| 20.38x | 1.22x | 10.41x | -.--% | 14.7B | |
| 16.91x | 2.14x | 8.58x | 3.35% | 12.65B | |
| Average | 11.20x | 2.71x | 12.40x | 2.01% | 53.86B | |
| Weighted average by Cap. | 30.03x | 3.76x | 15.72x | 2.11% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- PLBY Stock
- Valuation Playboy, Inc.
Select your edition
All financial news and data tailored to specific country editions
