Company Valuation: Intermap Technologies Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 14.24 20.07 89.06 97.62 45.82 - -
Change - 40.93% 343.7% 9.61% -53.06% - -
Enterprise Value (EV) 1 14.24 20.07 89.06 97.62 75.61 86.89 107.9
Change - 40.93% 343.7% 9.61% -22.55% 14.91% 24.15%
P/E -2.59x -4.77x 33.2x -12.3x 11.3x 4.44x -
PBR - - - - - - -
PEG - 0.1x -0x 0x -0x 0x -
Capitalization / Revenue - - 5.05x 9.24x 1.51x 0.96x 0.63x
EV / Revenue - - 5.05x 9.24x 2.48x 1.81x 1.49x
EV / EBITDA - - 24.5x -18.4x 9.82x 5.97x 4.42x
EV / EBIT - - 35.1x -14.1x 11.2x 6.56x 4.93x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.16 -0.1 0.05 -0.11 0.055 0.14 -
Distribution rate - - - - - - -
Net sales 1 - - 17.64 10.57 30.43 47.9 72.5
EBITDA 1 - - 3.634 -5.3 7.7 14.54 24.39
EBIT 1 - - 2.541 -6.934 6.767 13.24 21.9
Net income 1 -5.283 -3.701 2.463 -6.712 3.883 10.42 21.88
Net Debt 1 - - - - 29.79 41.06 62.05
Reference price 2 0.4138 0.4770 1.6611 1.3493 0.6210 0.6210 0.6210
Nbr of stocks (in thousands) 34,424 42,078 53,618 72,352 73,782 - -
Announcement Date 31/03/23 02/04/24 31/03/25 31/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.65x2.53x10.01x - 47.29M
22.35x3.44x13.43x1.97% 47.22B
12.71x - - 1.63% 6.72B
14.46x2.17x9.81x1.82% 4.6B
11.59x0.95x7.52x4.76% 3.54B
5x - - 8.91% 3.34B
16.88x - - - 3.13B
7.66x - - - 3.02B
25.36x2.77x13.65x - 2.89B
Average 14.19x 2.37x 10.88x 3.82% 8.28B
Weighted average by Cap. 18.99x 3.16x 12.80x 2.43%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. IMP Stock
  4. Valuation Intermap Technologies Corporation