Company Valuation: Resverlogix Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 173.2 97.92 27.46 14.43 10.76 20.97
Change - -43.46% -71.96% -47.46% -25.4% 94.88%
Enterprise Value (EV) 1 212.6 155.7 77.61 85.37 92.63 106.8
Change - -26.8% -50.14% 10% 8.51% 15.25%
P/E 66x -3.9x -7.61x -0.85x -1.38x -2.68x
PBR -4.34x -1.64x -0.46x -0.19x -0.13x -0.24x
PEG - 0x 0.1x -0x 0x 2.04x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -15x -10x -7.08x -17.7x -21.8x -23.8x
EV / EBIT -14.6x -9.76x -6.79x -16.5x -20.1x -21.7x
EV / FCF -3.33x -18.2x 129x 31.1x -17.3x -68.3x
FCF Yield -30% -5.51% 0.77% 3.22% -5.77% -1.46%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0112 -0.1033 -0.0136 -0.062 -0.0276 -0.0272
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -14.2 -15.52 -10.96 -4.822 -4.252 -4.479
EBIT 1 -14.57 -15.94 -11.43 -5.178 -4.6 -4.909
Net income 1 2.464 -24.77 -3.61 -16.74 -7.635 -7.767
Net Debt 1 39.46 57.73 50.15 70.94 81.87 85.79
Reference price 2 0.7377 0.4030 0.1034 0.0530 0.0382 0.0729
Nbr of stocks (in thousands) 234,739 242,969 265,466 272,171 281,537 287,558
Announcement Date 31/03/21 31/03/22 31/03/23 01/04/24 01/03/25 10/04/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.2x8.53x26.72x0.05% 55.63B
19.78x6x13.04x1.52% 52.25B
-18.16x4.33x-7.56x-.--% 23.07B
-39.15x12.94x-37.74x-.--% 22.41B
21.62x4.23x10.97x-.--% 17.32B
22.36x4.48x14.84x-.--% 15.94B
17.25x5x11.74x-.--% 13.77B
44.46x16.86x51x-.--% 13.47B
-436.4x29.85x-3327.81x-.--% 12.43B
Average -37.12x 10.25x -360.53x 0.18% 25.14B
Weighted average by Cap. -9.80x 8.79x -172.08x 0.36%

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. RVX Stock
  4. RVXCF Stock
  5. Valuation Resverlogix Corp.