Valuation Kraken Robotics Inc.

Stocks

Delayed Toronto S.E. Other stock markets 21:43:58 27/07/2026 +04			5-day change	1st Jan Change
6.100 ^CAD	+0.49%		+4.45%	-4.69%

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	1,866	-	-
Change	-	52.04%	17.01%	438.21%	171.61%	-4.88%	-	-
Enterprise Value (EV) ¹	75.45	114.7	150.4	722.4	1,962	1,861	1,794	1,720
Change	-	52.04%	31.14%	380.24%	171.61%	-5.13%	-3.61%	-4.16%
P/E	-18.8x	-28.5x	21.7x	30.6x	640x	73.6x	35.3x	25.8x
PBR	-	-	-	5.93x	-	-	-	-
PEG	-	-	-0x	0x	-7.2x	0x	0x	0.7x
Capitalization / Revenue	2.94x	2.8x	1.93x	7.91x	19.2x	6.05x	3.3x	2.7x
EV / Revenue	2.94x	2.8x	2.16x	7.91x	19.2x	6.03x	3.17x	2.49x
EV / EBITDA	35.1x	21.7x	10.7x	34.9x	78.6x	26.6x	12.9x	9.53x
EV / EBIT	-37.4x	-74.8x	30.8x	52.3x	229x	53.7x	20.9x	14.9x
EV / FCF	-4.57x	-	173x	-43.2x	-68.1x	59.9x	29.9x	20.3x
FCF Yield	-21.9%	-	0.58%	-2.32%	-1.47%	1.67%	3.34%	4.93%
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	6.070	6.070	6.070
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.($)
KRAKEN ROBOTICS INC.	73.58x	6.03x	26.55x	-	1.33B
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	33.76x	6.67x	26.85x	0.2%	36.62B
PARSONS CORPORATION	26.52x	1x	10.2x	-.--%	6.28B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.42x	-0.02x	-0.21x	3.82%	2.99B
DATA PATTERNS (INDIA) LIMITED	72.64x	21.8x	55.19x	0.23%	2.67B
EXAIL TECHNOLOGIES	82.43x	4.62x	20.21x	-.--%	2.4B
DRONESHIELD LIMITED	59.04x	5.2x	29.56x	-	1.32B
MILDEF GROUP AB	30.46x	3.48x	17.9x	0.61%	1.06B
Average	48.36x	6.10x	23.28x	0.81%	6.83B
Weighted average by Cap.	37.09x	6.19x	24.43x	0.38%