Company Valuation: Dream Impact Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 401.5 269.5 107.7 69.16 27.92 25.39 - -
Change - -32.87% -60.03% -35.79% -59.63% -9.08% - -
Enterprise Value (EV) 401.5 269.5 107.7 69.16 27.92 25.39 25.39 25.39
Change - -32.87% -60.03% -35.79% -59.63% -9.08% 0% 0%
P/E 18.6x -24.4x -2.39x -2.61x -0.51x -1.58x -1.59x -1.53x
PBR - - - - - - - -
PEG - 0x -0x 0.1x -0x 0x 2.01x -0.38x
Capitalization / Revenue 19x 9.95x 19.6x -15.5x -2.87x 2.14x 1.45x 1.19x
EV / Revenue 0x 0x 0x -0x -0x 2.14x 1.45x 1.19x
EV / EBITDA 0x 0x -0x -0x -0x -8.11x 30.6x 7.38x
EV / EBIT 0x -0x -0x -0x -0x -1.26x -1.28x -1.35x
EV / FCF - - - - - -1.22x -1.46x -
FCF Yield - - - - - -82.2% -68.4% -
Dividend per Share 2 1.6 0.396 0.8 - - - - -
Rate of return 6.5% 2.46% 13% - - - - -
EPS 2 1.32 -0.66 -2.57 -1.45 -2.93 -0.8433 -0.8367 -0.87
Distribution rate 121% -60% -31.1% - - - - -
Net sales 1 21.12 27.08 5.487 -4.451 -9.734 11.87 17.5 21.4
EBITDA 1 2.277 6.236 -11 -24.44 -34.19 -3.13 0.83 3.44
EBIT 1 19.04 -46.62 -59.85 -41.2 -50.61 -20.1 -19.9 -18.8
Net income 1 - -43.55 -44.14 -26.03 -54.04 -15.24 -13.93 -13.41
Net Debt - - - - - - - -
Reference price 2 24.600 16.120 6.150 3.790 1.480 1.330 1.330 1.330
Nbr of stocks (in thousands) 16,320 16,719 17,515 18,248 18,867 19,088 - -
Announcement Date 15/02/22 13/02/23 12/02/24 18/02/25 17/02/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-1.58x - - - 18.11M
64.07x - - - 68.77B
12.62x4.42x11.33x3.82% 39.97B
19.46x4.15x16.67x1.26% 30.08B
15.13x3.22x15.42x2.31% 27.97B
8.27x1.49x8.36x4.28% 27.54B
5.51x0.69x1.44x8.98% 26.81B
8.57x3.04x7.09x-.--% 20.31B
10.02x1.96x7.56x4.19% 20.15B
13.86x6.57x17.27x1.57% 19.9B
Average 15.59x 3.19x 10.64x 3.3% 28.15B
Weighted average by Cap. 24.68x 3.21x 10.79x 3.43%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Dream Impact Trust

Historical PBR trend

Valuation ratios - PBR - Dream Impact Trust

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Dream Impact Trust

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Dream Impact Trust

  1. Stock Market
  2. Stocks
  3. MPCT.UN Stock
  4. Valuation Dream Impact Trust