Company Valuation: Emerson Radio Corp.

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 14.73 26.93 16.15 11.37 11.15 9.406
Change - 82.86% -40.03% -29.59% -1.94% -15.66%
Enterprise Value (EV) 1 -19.17 -2.913 -9.009 -13.69 -8.446 -6.185
Change - 84.8% -209.21% -51.99% 38.31% 26.77%
P/E -3.42x -6.74x -4.45x -8.36x 14.6x -1.99x
PBR 0.47x 0.99x 0.69x 0.51x 0.49x 0.52x
PEG - 0.94x 0.48x 0.1x -0x 0x
Capitalization / Revenue 2.34x 3.62x 1.97x 1.58x 1.23x 0.87x
EV / Revenue -3.05x -0.39x -1.1x -1.91x -0.93x -0.57x
EV / EBITDA 4.15x 0.69x 2.62x 6.54x 2.5x 1.4x
EV / EBIT 4.14x 0.69x 2.62x 6.53x 2.48x 1.1x
EV / FCF 22.2x 1.16x 3.47x -39.8x 1.09x 7.2x
FCF Yield 4.5% 86% 28.8% -2.51% 91.6% 13.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.2047 -0.19 -0.1723 -0.0646 0.0364 -0.2248
Distribution rate - - - - - -
Net sales 1 6.293 7.445 8.206 7.177 9.07 10.78
EBITDA 1 -4.624 -4.193 -3.438 -2.095 -3.374 -4.43
EBIT 1 -4.626 -4.195 -3.44 -2.096 -3.399 -5.615
Net income 1 -4.307 -3.976 -3.626 -1.36 0.766 -4.731
Net Debt 1 -33.9 -29.85 -25.16 -25.07 -19.6 -15.59
Reference price 2 0.7000 1.2800 0.7676 0.5405 0.5300 0.4470
Nbr of stocks (in thousands) 21,043 21,043 21,043 21,043 21,043 21,043
Announcement Date 26/6/20 25/6/21 23/6/22 26/6/23 27/6/24 27/6/25
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.23M
37.94x2.94x17.11x2.05% 637M
Average 37.94x 2.94x 17.11x 2.05% 321.9M
Weighted average by Cap. 37.94x 2.94x 17.11x 2.05%

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. MSN Stock
  4. Valuation Emerson Radio Corp.