Company Valuation: Valdor Technology International Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 0.3649 16.29 2.218 2.218 2.218 1.061
Change - 4,362.99% -86.38% 0% 0% -52.15%
Enterprise Value (EV) 1 0.7839 15.62 2.171 2.232 2.297 1
Change - 1,893.17% -86.1% 2.8% 2.9% -56.45%
P/E -5.64x -8.56x -2.53x -8.34x -6.9x -6.73x
PBR -0.38x 12.8x 2.94x 4.25x 9.67x 1.68x
PEG - -0x 0x 0.1x -0.3x 0.1x
Capitalization / Revenue 1.61x 62x 10.6x 7.8x 4.08x 2.13x
EV / Revenue 3.45x 59.5x 10.3x 7.85x 4.23x 2.01x
EV / EBITDA -11.5x - - - - -3.25x
EV / EBIT -11.5x -8.6x -2.47x -8.15x -7.15x -3.17x
EV / FCF 48x -22.1x -13.3x 11,809x 99.1x -2.49x
FCF Yield 2.09% -4.52% -7.54% 0.01% 1.01% -40.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.5567 -1.443 -0.6663 -0.2017 -0.2438 -0.1084
Distribution rate - - - - - -
Net sales 1 0.2271 0.2626 0.2102 0.2843 0.5433 0.4972
EBITDA 1 -0.0682 - - - - -0.3078
EBIT 1 -0.0684 -1.817 -0.8784 -0.274 -0.3214 -0.3158
Net income 1 -0.0647 -1.717 -0.8784 -0.266 -0.3215 -0.1521
Net Debt 1 0.419 -0.6617 -0.047 0.0138 0.0784 -0.0613
Reference price 2 3.1392 12.3522 1.6824 1.6824 1.6824 0.7293
Nbr of stocks (in thousands) 116 1,318 1,318 1,318 1,318 1,455
Announcement Date 4/30/21 A 5/2/22 A 5/1/23 A 4/25/24 A 4/30/25 A 4/30/26 A
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.51x5.94x15.38x1.57% 429B
53.62x19.15x38.42x-.--% 258B
19.23x0.78x14.05x2.36% 172B
26.15x8.29x20.01x0.47% 142B
49.33x14.52x32.41x-.--% 93.81B
32.42x6.33x18.34x1.08% 74.15B
42.85x2.32x15.01x1.65% 57.93B
28.2x6.37x21.27x1.47% 54.47B
65.37x8.45x37.38x-.--% 53.77B
Average 38.19x 8.02x 23.59x 0.95% 148.28B
Weighted average by Cap. 35.05x 8.66x 22.63x 1.05%

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. VTI Stock
  4. VTI Stock
  5. Valuation Valdor Technology International Inc.