WAG! GROUP CO. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.57 USD | +1.95% |
|
0.00% | -10.36% |
| May. 30 | Lake Street Initiates Wag! at Buy Rating With $4 Price Target | MT |
| May. 16 | DA Davidson Adjusts Wag! Group Price Target to $3.50 From $6, Maintains Buy Rating | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 153.4 | 113.3 | 68.73 | 63.77 | - | - |
| Enterprise Value (EV) 1 | 153.4 | 113.3 | 77.83 | 76.67 | 71.97 | 63.77 |
| P/E ratio | -9.14 x | -1.49 x | -5 x | -5.96 x | -24.8 x | 39.3 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 2.06 x | 0.82 x | 0.59 x | 0.48 x | 0.38 x |
| EV / Revenue | - | 2.06 x | 0.93 x | 0.71 x | 0.54 x | 0.38 x |
| EV / EBITDA | - | -29.3 x | 108 x | 17.5 x | 5.95 x | 3.2 x |
| EV / FCF | - | -39.7 x | -11.4 x | -16.7 x | 9.19 x | - |
| FCF Yield | - | -2.52% | -8.77% | -5.97% | 10.9% | - |
| 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 | 1.570 | 1.570 | 1.570 |
| 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 | 107.7 | 132.6 | 169.2 |
| EBITDA 1 | - | -3.872 | 0.722 | 4.38 | 12.09 | 19.9 |
| EBIT 1 | - | -31.13 | -7.246 | -3.356 | 2.449 | 8.7 |
| Operating Margin | - | -56.73% | -8.63% | -3.12% | 1.85% | 5.14% |
| Earnings before Tax (EBT) 1 | - | -38.55 | -13.78 | -10.58 | -2.614 | 1.9 |
| Net income 1 | -6.311 | -38.57 | -13.32 | -10.69 | -2.528 | 1.6 |
| Net margin | - | -70.29% | -15.87% | -9.93% | -1.91% | 0.95% |
| EPS 2 | -1.070 | -2.070 | -0.3500 | -0.2633 | -0.0633 | 0.0400 |
| Free Cash Flow 1 | - | -2.854 | -6.826 | -4.579 | 7.835 | - |
| FCF margin | - | -5.2% | -8.13% | -4.25% | 5.91% | - |
| FCF Conversion (EBITDA) | - | - | - | - | 64.81% | - |
| 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 | 22.72 | 29.15 | 32.58 | 29.08 | 30.63 |
| EBITDA 1 | -0.875 | -0.461 | -0.424 | -0.397 | 0.107 | 1.007 | 0.005 | 0.168 | 0.6562 | 1.556 | 1.986 | 1.723 | 2.216 |
| EBIT 1 | -1.02 | -26.49 | -1.26 | -0.778 | -0.268 | 0.593 | -1.913 | -1.783 | -1.118 | -0.4172 | -0.3106 | -1.063 | -0.4657 |
| Operating Margin | -7.98% | -172.23% | -7.4% | -3.77% | -1.35% | 2.72% | -8.83% | -7.68% | -4.92% | -1.43% | -0.95% | -3.66% | -1.52% |
| Earnings before Tax (EBT) 1 | -1.077 | -40.93 | 5.804 | -3.787 | -4.384 | -2.155 | -3.451 | -4.242 | -2.841 | -2.04 | -1.702 | -2.124 | -1.626 |
| Net income 1 | -1.09 | -40.93 | 5.804 | -3.787 | -3.869 | -2.196 | -3.465 | -4.241 | -2.84 | -2.038 | -1.7 | -2.123 | -1.625 |
| Net margin | -8.53% | -266.15% | 34.07% | -18.36% | -19.52% | -10.07% | -15.99% | -18.27% | -12.5% | -6.99% | -5.22% | -7.3% | -5.3% |
| EPS 2 | -0.1700 | -1.670 | 0.0700 | -0.1000 | -0.1000 | -0.0600 | -0.0900 | -0.1100 | -0.0717 | -0.0500 | -0.0417 | -0.0525 | -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 | 2.945 x | 0.6783 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% | 1.05% | 0.83% | - |
| 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
1.57
USD
Average target price
5.167
USD
Spread / Average Target
+229.09%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -10.36% | 63.77M | |
| +3.73% | 10.38B | |
| -0.80% | 2.76B | |
| -22.28% | 2.15B | |
| +2.97% | 2.04B | |
| +10.74% | 1.14B | |
| +100.00% | 1.04B | |
| -16.53% | 940M | |
| -10.42% | 701M | |
| -43.04% | 664M |
- Stock Market
- Equities
- PET Stock
- Financials Wag! Group Co.
