Company Valuation: Impact Analytics

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025
Market Cap 1 1.942 1.877 1.877 21.91 2.373
Change - -3.33% 0% 1,067.15% -89.17%
Enterprise Value (EV) 1 1.939 1.886 1.868 22.01 2.995
Change - -2.74% -0.98% 1,078.56% -86.39%
P/E -12.6x 40.2x 1,691x -7.11x -0.09x
PBR -43.9x 736x 513x 197x 1.68x
PEG 0.5x -0x -17.3x 0x -0x
Capitalization / Revenue 48.5x 18x 30.9x 989x -
EV / Revenue 48.5x 18.1x 30.8x 993x -
EV / EBITDA -68.2x 17.4x - - -
EV / EBIT -27.7x 28.4x 85.6x -8.32x -0.29x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.7161 0.2167 0.005145 -12.48 -27.91
Distribution rate - - - - -
Net sales 1 0.04 0.1043 0.0607 0.0222 -
EBITDA 1 -0.0284 0.1081 - - -
EBIT 1 -0.0701 0.0664 0.0218 -2.647 -10.35
Net income 1 -0.1545 0.0467 0.00111 -2.804 -12.88
Net Debt 1 -0.00249 0.009168 -0.009272 0.1049 0.6219
Reference price 2 9.0000 8.7000 8.7000 88.8000 2.4000
Nbr of stocks (in thousands) 216 216 216 247 989
Announcement Date 20/09/21 16/09/22 24/08/23 29/10/24 29/12/25
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
52.97x18.25x33.93x-.--% 101B
13.58x2.81x6.25x1.98% 73.68B
22.71x6.33x12.16x-.--% 31.42B
34.75x3.68x11.76x-.--% 23.36B
34.63x17.41x28.56x2.46% 22.11B
76.55x6.11x26.14x-.--% 20.96B
7.06x - - 8.94% 17.87B
4.94x2.64x6.28x5.45% 16.97B
11.88x-0.84x-1.48x-.--% 15.5B
Average 28.79x 7.05x 15.45x 2.09% 35.89B
Weighted average by Cap. 32.97x 9.45x 19.05x 1.4%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA