Company Valuation: Intertidal Capital Corp.

Data adjusted to current consolidation scope
Fiscal Period: May 2022 2023 2024 2025 2026
Market Cap 1 0.51 0.1 0.18 0.12 0.24
Change - -80.39% 80% -33.33% 100%
Enterprise Value (EV) 1 0.2328 -0.1445 -0.0386 -0.0791 0.0653
Change - -162.05% 73.29% -105.06% 182.54%
P/E -4.84x -3.41x -6.58x -5.21x -9.92x
PBR 1.89x 0.42x 0.85x 0.63x 1.45x
PEG - 0x 0.97x 0.3x -1.99x
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT -3x 8.25x 2.46x 6.99x -5.2x
EV / FCF 28.9x 10.1x 4.64x 22.6x -8.08x
FCF Yield 3.46% 9.93% 21.6% 4.42% -12.4%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0527 -0.0147 -0.0137 -0.0115 -0.0121
Distribution rate - - - - -
Net sales - - - - -
EBITDA - - - - -
EBIT 1 -0.0777 -0.0175 -0.0157 -0.0113 -0.0126
Net income 1 -0.1053 -0.0294 -0.0274 -0.023 -0.0242
Net Debt 1 -0.2772 -0.2445 -0.2186 -0.1991 -0.1747
Reference price 2 0.2550 0.0500 0.0900 0.0600 0.1200
Nbr of stocks (in thousands) 2,000 2,000 2,000 2,000 2,000
Announcement Date 20/07/22 19/09/23 12/09/24 24/09/25 09/09/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 246K
11.86x1.23x5.32x2.45% 16.61B
7.86x14.91x - -.--% 15.39B
28.3x6.94x13.99x2.56% 11.93B
Average 16.01x 7.69x 9.65x 1.67% 10.98B
Weighted average by Cap. 14.93x 7.57x 8.94x 1.62%

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. TIDE.P Stock
  4. Valuation Intertidal Capital Corp.