IB Acquisition Corp. Common Stock (IBAC) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

—

Levered DCF

—

After debt service

Piotroski score

2 / 9

Weak

Altman Z-score

12.7

Safe zone

Rating

D+

Overall 1 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022
P/E	47.82×	83.33×	-24,950×	-271,930.9×
P/B	7.74×	1.32×	-28,924.53×	111,472.28×
P/S	0×	0×	0×	0×
EV / EBITDA	-157.5×	-299×	-22,957.83×	0×
Gross margin	0.0%	0.0%	0.0%	0.0%
Operating margin	0.0%	0.0%	0.0%	0.0%
Net margin	0.0%	0.0%	0.0%	0.0%
Current ratio	0.68×	1.66×	0.91×	2.04×
Debt / equity	0×	0×	0×	0×
Interest coverage	0×	0×	0×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022
Return on equity	22.3%	1.6%	125.9%	-41.0%
Return on invested capital	-3.8%	-0.3%	125.9%	-41.1%
Return on assets	19.9%	1.6%	-13.0%	-20.9%
Free cash flow yield	-1.1%	-0.5%	-0.0%	-0.0%
Earnings yield	2.9%	1.2%	-0.0%	-0.0%
Enterprise value	$118M	$156.7M	$157.1M	$157.2M
Net debt / EBITDA	0.57×	1.57×	7.68×	0×
Cash conversion cycle (days)	0	0	0	0