GetNinjas SA
BOVESPA:NINJ3
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (6.7), the stock would be worth R$4.94 (2% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 6.8 | R$5.02 |
0%
|
| 3-Year Average | 6.7 | R$4.94 |
-2%
|
| 5-Year Average | 5.4 | R$3.99 |
-20%
|
| Industry Average | 4.9 | R$3.59 |
-28%
|
| Country Average | 6.4 | R$4.71 |
-6%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
R$-150.8m
|
/ |
Oct 2024
R$-22.1m
|
= |
|
|
R$-150.8m
|
/ |
Dec 2024
R$-7.4m
|
= |
|
|
R$-150.8m
|
/ |
Dec 2025
R$82.4k
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| BR |
|
GetNinjas SA
BOVESPA:NINJ3
|
142.4m BRL | 6.8 | 10.7 | |
| US |
|
Service Corporation International
NYSE:SCI
|
12.1B USD | 12.9 | 22.6 | |
| AU |
|
Slater & Gordon Ltd
ASX:SGH
|
16.7B AUD | 15.5 | 35.5 | |
| PH |
G
|
Golden MV Holdings Inc
XPHS:HVN
|
373.2B PHP | 368.4 | 914.3 | |
| US |
|
ADT Inc
NYSE:ADT
|
5.9B USD | 4.9 | 10 | |
| US |
|
Frontdoor Inc
NASDAQ:FTDR
|
4.3B USD | 9.5 | 16.9 | |
| US |
|
H & R Block Inc
NYSE:HRB
|
3.9B USD | 6.1 | 6.3 | |
| US |
S
|
StubHub Holdings Inc
NYSE:STUB
|
2.4B USD | 0 | 0 | |
| BS |
|
Onespaworld Holdings Ltd
NASDAQ:OSW
|
2.4B USD | 22.1 | 33.9 | |
| US |
|
Mister Car Wash Inc
NYSE:MCW
|
2.2B USD | 12.5 | 27.6 | |
| IN |
|
Urban Company Ltd
NSE:URBANCO
|
207.4B INR | -244.8 | -271.2 |
Market Distribution
| Min | 0.4 |
| 30th Percentile | 5.1 |
| Median | 6.4 |
| 70th Percentile | 9.2 |
| Max | 1 748.1 |
Other Multiples
GetNinjas SA
Glance View
GetNinjas SA engages in the provision of an online directory of local professionals. The company is headquartered in Sao Paulo, Sao Paulo. The company went IPO on 2021-05-17. Professionals offer their services by purchasing a package of virtual currencies for exclusive use on the platform (Professionals) in the acquisition of service orders (Leads) from registered customers (Customers). Customers provide details of the service they seek to hire, and, for each request, a range of Professionals is made available to the customer. Then, these Professionals are notified of the service opportunity. At this time, Professionals can accept the request on the platform, using a Lead previously purchased by the Professional, to receive the Client's contact and send him a quote. Service providers top up their balance on the platform in a prepaid form. The firm has developed an algorithm to price Leads, with the objective of defining the price to have an absolute commission value proportional to the Professional's profit.
