Valuation Newtopia Inc.

Stocks

Delayed Toronto S.E. 17:47:01 23/02/2026 +04			5-day change	1st Jan Change
0.005000 ^CAD	-.--%		-.--%	-

15/05/25	Newtopia Inc. Announces an Aggregate $1.6 Million in New Senior Secured Debt Financing and Settlement of $0.4 Million in Amounts Owed	CI
14/05/25	Newtopia Inc. announced that it has received CAD 1.6 million in funding	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023
Market Cap ¹	78.71	40.2	12.07	13.46
Change	-	-48.93%	-69.97%	11.52%
Enterprise Value (EV) ¹	74.91	44.57	20.57	22.95
Change	-	-40.51%	-53.84%	11.57%
P/E	-6.84x	-5.25x	-1.39x	-1.91x
PBR	18.7x	-21.8x	-2.18x	-1.43x
PEG	0.1x	0.2x	0.1x	0.1x
Capitalization / Revenue	6.89x	3.84x	1.08x	1.38x
EV / Revenue	6.56x	4.26x	1.84x	2.35x
EV / EBITDA	-11.1x	-6.24x	-3.25x	-13x
EV / EBIT	-10.9x	-6.18x	-3.2x	-8.84x
EV / FCF	-14.2x	-7.95x	-4.65x	-16.6x
FCF Yield	-7.06%	-12.6%	-21.5%	-6.03%
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	-0.1155	-0.0762	-0.0683	-0.0444
Distribution rate	-	-	-	-
Net sales ¹	11.42	10.46	11.17	9.784
EBITDA ¹	-6.777	-7.148	-6.323	-1.764
EBIT ¹	-6.857	-7.214	-6.438	-2.596
Net income ¹	-7.732	-7.65	-7.7	-6.6
Net Debt ¹	-3.791	4.37	8.5	9.491
Reference price ²	0.790000	0.400000	0.095000	0.085000
Nbr of stocks (in thousands)	99,627	100,493	127,059	158,360
Announcement Date	06/04/21	05/04/22	24/04/23	06/06/24

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.($)
NEWTOPIA INC.	-	-	-	-	629K
CVS HEALTH CORPORATION	13.79x	0.41x	8.64x	2.84%	120B
HCA HEALTHCARE, INC.	13.73x	1.75x	8.77x	0.76%	87.96B
QUEST DIAGNOSTICS INCORPORATED	23.75x	2.64x	13.37x	1.37%	26.63B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	32.77x	5.89x	24.19x	2.12%	22.17B
TENET HEALTHCARE CORPORATION	8.28x	1.46x	6.67x	-.--%	21.95B
REDE D'OR SÃO LUIZ S.A.	15.31x	1.45x	6.89x	4.87%	14.2B
FRESENIUS MEDICAL CARE AG	14.09x	1.01x	5.67x	3.49%	12.66B
DAVITA INC.	12.02x	1.56x	7.53x	0.95%	11.18B
Average	16.72x	2.02x	10.22x	2.05%	35.17B
Weighted average by Cap.	15.57x	1.54x	9.79x	1.94%