Company Valuation: NTG Clarity Networks Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Market Cap 1 6.481 71.24 63.81 38.88 -
Change - 999.25% -10.43% -39.07% -
Enterprise Value (EV) 1 6.481 73.04 61.67 30.15 22.28
Change - 1,027.01% -15.57% -51.12% -26.09%
P/E 17.5x 8.45x 13.4x 5.06x 5.59x
PBR - - - - -
PEG - 0x -0.3x 0.1x -0.6x
Capitalization / Revenue - 1.27x 0.77x 0.42x 0.39x
EV / Revenue - 1.3x 0.74x 0.33x 0.22x
EV / EBITDA - 5.93x 5.17x 2.52x 1.65x
EV / EBIT - 5.92x 5.76x 2.54x 2.13x
EV / FCF - 45.5x -16.1x 3.23x 2.39x
FCF Yield - 2.2% -6.22% 30.9% 41.8%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.01 0.2 0.1 0.16 0.145
Distribution rate - - - - -
Net sales 1 - 56.13 83.35 91.58 100.6
EBITDA 1 - 12.31 11.93 11.94 13.53
EBIT 1 - 12.34 10.7 11.89 10.46
Net income 1 1.71 9.812 5.524 7.394 7.194
Net Debt 1 - 1.799 -2.14 -8.737 -16.6
Reference price 2 0.1750 1.6900 1.3400 0.8100 0.8100
Nbr of stocks (in thousands) 37,034 42,156 47,621 48,004 -
Announcement Date 30/04/24 15/04/25 27/04/26 - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.07x3.42x11.89x3.27% 194B
-92.86x14.68x84.97x-.--% 91.89B
10.27x1.13x5.93x4.68% 84.9B
14.54x2.65x10.01x5.65% 83.8B
19.18x5.09x12.52x2.95% 56.97B
13.66x1.98x8.37x5.76% 43.79B
19.57x1.45x9.17x1.01% 34.32B
18.54x1.49x9.37x1.6% 34.34B
16.96x2.19x10.16x5.1% 34.78B
Average 4.44x 3.79x 18.04x 3.34% 73.22B
Weighted average by Cap. 1.58x 4.38x 20.53x 3.33%

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. NCI Stock
  4. NYWKF Stock
  5. Valuation NTG Clarity Networks Inc.