Valuation Kraken Robotics Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 23:59:50 07/08/2026 +04			5-day change	1st Jan Change
4.390 ^USD	+1.15%		+5.78%	-5.96%

07-20	Kraken Robotics Inc. Announces CAD 35 Million in New Product Orders and Business Update	CI
07-20	Kraken Robotics Gets C$35 Million in New Product Orders	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	75.45	114.7	134.2	722.4	1,962	1,882	-	-
Change	-	52.04%	17.01%	438.21%	171.61%	-4.1%	-	-
Enterprise Value (EV) ¹	75.45	114.7	150.4	722.4	1,962	1,877	1,810	1,735
Change	-	52.04%	31.14%	380.24%	171.61%	-4.35%	-3.58%	-4.12%
P/E	-18.8x	-28.5x	21.7x	30.6x	640x	74.2x	35.6x	26x
PBR	-	-	-	5.93x	-	-	-	-
PEG	-	-	-0x	0x	-7.2x	0x	0x	0.7x
Capitalization / Revenue	2.94x	2.8x	1.93x	7.91x	19.2x	6.1x	3.32x	2.72x
EV / Revenue	2.94x	2.8x	2.16x	7.91x	19.2x	6.08x	3.2x	2.51x
EV / EBITDA	35.1x	21.7x	10.7x	34.9x	78.6x	26.8x	13x	9.62x
EV / EBIT	-37.4x	-74.8x	30.8x	52.3x	229x	54.2x	21.1x	15x
EV / FCF	-4.57x	-	173x	-43.2x	-68.1x	60.4x	30.2x	20.5x
FCF Yield	-21.9%	-	0.58%	-2.32%	-1.47%	1.66%	3.32%	4.89%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.02	-0.02	0.03	0.09	0.01	0.0825	0.172	0.235
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	25.63	40.91	69.58	91.29	102.2	308.5	566	690.5
EBITDA ¹	2.148	5.292	14.09	20.71	24.96	70.1	139.5	180.4
EBIT ¹	-2.015	-1.533	4.887	13.82	8.555	34.63	85.64	115.3
Net income ¹	-3.537	-4.243	5.546	20.09	2.86	27.62	68.02	88.83
Net Debt ¹	-	-	16.2	-	-	-4.93	-72.09	-146.6
Reference price ²	0.375	0.570	0.650	2.750	6.400	6.120	6.120	6.120
Nbr of stocks (in thousands)	201,193	201,243	206,493	262,688	306,571	307,465	-	-
Announcement Date	28/04/22	28/04/23	18/04/24	28/04/25	16/04/26	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	33.38x	6.15x	24.22x	0.21%	33.82B
PARSONS CORPORATION	32.13x	0.94x	11.45x	-.--%	5.08B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.59x	-0.02x	-0.17x	3.74%	3.06B
DATA PATTERNS (INDIA) LIMITED	69.99x	21.05x	53.13x	0.2%	2.58B
EXAIL TECHNOLOGIES	82.69x	4.66x	20.26x	-.--%	2.45B
DRONESHIELD LIMITED	109.44x	7.02x	73.09x	-	1.42B
KRAKEN ROBOTICS INC.	74.18x	6.08x	26.77x	-	1.35B
MILDEF GROUP AB	31.51x	3.59x	18.49x	0.59%	1.13B
Average	55.24x	6.19x	28.41x	0.79%	6.36B
Weighted average by Cap.	39.16x	5.91x	24.06x	0.41%