WAG! GROUP CO. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.55 USD | -2.52% |
|
-4.32% | -11.50% |
| Jul. 10 | Wag! Group Expects Q2 Net Loss, Lowers 2024 Revenue Outlook; Shares Fall | MT |
| Jul. 10 | Wag! Group Co. Revises Earnings Guidance for the Full Year Ending December 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 153.4 | 113.3 | 68.73 | 64.99 | - | - |
| Enterprise Value (EV) 1 | 153.4 | 113.3 | 77.83 | 77.89 | 73.19 | 64.99 |
| P/E ratio | -9.14 x | -1.49 x | -5 x | -6.61 x | -26.7 x | 40 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 2.06 x | 0.82 x | 0.62 x | 0.5 x | 0.38 x |
| EV / Revenue | - | 2.06 x | 0.93 x | 0.74 x | 0.56 x | 0.38 x |
| EV / EBITDA | - | -29.3 x | 108 x | 16 x | 6.13 x | 3.27 x |
| EV / FCF | - | -39.7 x | -11.4 x | -17 x | 9.34 x | - |
| FCF Yield | - | -2.52% | -8.77% | -5.88% | 10.7% | - |
| Price to Book | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 15,688 | 36,783 | 39,245 | 40,620 | - | - |
| Reference price 2 | 9.780 | 3.080 | 1.751 | 1.600 | 1.600 | 1.600 |
| Announcement Date | 5/10/22 | 2/21/23 | 2/14/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 54.86 | 83.92 | 105.5 | 130.4 | 169.2 |
| EBITDA 1 | - | -3.872 | 0.722 | 4.862 | 11.94 | 19.9 |
| EBIT 1 | - | -31.13 | -7.246 | -2.589 | 2.628 | 8.7 |
| Operating Margin | - | -56.73% | -8.63% | -2.45% | 2.02% | 5.14% |
| Earnings before Tax (EBT) 1 | - | -38.55 | -13.78 | -9.99 | -2.465 | 1.9 |
| Net income 1 | -6.311 | -38.57 | -13.32 | -9.849 | -2.379 | 1.6 |
| Net margin | - | -70.29% | -15.87% | -9.34% | -1.82% | 0.95% |
| EPS 2 | -1.070 | -2.070 | -0.3500 | -0.2420 | -0.0600 | 0.0400 |
| Free Cash Flow 1 | - | -2.854 | -6.826 | -4.579 | 7.835 | - |
| FCF margin | - | -5.2% | -8.13% | -4.34% | 6.01% | - |
| FCF Conversion (EBITDA) | - | - | - | - | 65.63% | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 5/10/22 | 2/21/23 | 2/14/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 12.78 | 15.38 | 17.04 | 20.62 | 19.82 | 21.8 | 21.67 | 23.22 | 18.5 | 27 | 28 | 28.68 | 29.22 |
| EBITDA 1 | -0.875 | -0.461 | -0.424 | -0.397 | 0.107 | 1.007 | 0.005 | 0.168 | 0.6898 | 1.855 | 2.369 | 1.555 | 2.102 |
| EBIT 1 | -1.02 | -26.49 | -1.26 | -0.778 | -0.268 | 0.593 | -1.913 | -1.783 | -1.081 | -0.0598 | 0.061 | -1.202 | -0.4843 |
| Operating Margin | -7.98% | -172.23% | -7.4% | -3.77% | -1.35% | 2.72% | -8.83% | -7.68% | -5.84% | -0.22% | 0.22% | -4.19% | -1.66% |
| Earnings before Tax (EBT) 1 | -1.077 | -40.93 | 5.804 | -3.787 | -4.384 | -2.155 | -3.451 | -4.242 | -2.856 | -1.743 | -1.392 | -2.228 | -1.64 |
| Net income 1 | -1.09 | -40.93 | 5.804 | -3.787 | -3.869 | -2.196 | -3.465 | -4.241 | -2.99 | -1.67 | -1.11 | -2.227 | -1.639 |
| Net margin | -8.53% | -266.15% | 34.07% | -18.36% | -19.52% | -10.07% | -15.99% | -18.27% | -16.16% | -6.19% | -3.96% | -7.76% | -5.61% |
| EPS 2 | -0.1700 | -1.670 | 0.0700 | -0.1000 | -0.1000 | -0.0600 | -0.0900 | -0.1100 | -0.0760 | -0.0420 | -0.0280 | -0.0550 | -0.0375 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/16/22 | 11/10/22 | 2/21/23 | 5/9/23 | 8/8/23 | 11/8/23 | 2/14/24 | 5/9/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 9.09 | 12.9 | 8.2 | - |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 12.59 x | 2.653 x | 0.6868 x | - |
| Free Cash Flow 1 | - | -2.85 | -6.83 | -4.58 | 7.84 | - |
| ROE (net income / shareholders' equity) | - | -98.4% | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | - | 0.05 | 0.36 | 1.13 | 1.1 | - |
| Capex / Sales | - | 0.09% | 0.43% | 1.07% | 0.84% | - |
| Announcement Date | 5/10/22 | 2/21/23 | 2/14/24 | - | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
1.6
USD
Average target price
5.167
USD
Spread / Average Target
+222.92%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -11.50% | 61.34M | |
| +4.85% | 10.42B | |
| -1.33% | 2.72B | |
| -18.06% | 2.24B | |
| -0.09% | 1.98B | |
| -41.63% | 1.62B | |
| +150.00% | 1.3B | |
| +12.18% | 1.13B | |
| -7.29% | 1.03B | |
| +7.88% | 804M |
- Stock Market
- Equities
- PET Stock
- Financials Wag! Group Co.
