Valuation VERSES AI Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 23:22:49 18/06/2026 +04			5-day change	1st Jan Change
0.2648 ^USD	-26.19%		-.--%	-86.42%

07-09	VERSES AI Inc. Announces Resignation of James Christodoulou from Chief Accounting Officer	CI
07-09	VERSES AI Inc. Announces Resignation of David Scott from Interim CEO	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2023	2024	2025
Market Cap ¹	148.6	157.5	124.9
Change	-	5.95%	-20.66%
Enterprise Value (EV) ¹	149.3	158.7	120.3
Change	-	6.25%	-24.21%
P/E	-7.25x	-3.15x	-2.91x
PBR	177x	-25.4x	-14.1x
PEG	-0.1x	-0x	0.1x
Capitalization / Revenue	92.6x	80.1x	806x
EV / Revenue	93x	80.7x	776x
EV / EBITDA	-	-	-
EV / EBIT	-8.23x	-4.23x	-3.11x
EV / FCF	-16.1x	-18.7x	-8.26x
FCF Yield	-6.21%	-5.36%	-12.1%
Dividend per Share ²	-	-	-
Rate of return	-	-	-
EPS ²	-4.677	-9.055	-5.494
Distribution rate	-	-	-
Net sales ¹	1.605	1.967	0.155
EBITDA	-18.03	-37.34	-38.44
EBIT ¹	-18.16	-37.49	-38.61
Net income ¹	-19.46	-46.61	-42.99
Net Debt ¹	0.7007	1.189	-4.688
Reference price ²	33.9244	28.5301	15.9669
Nbr of stocks (in thousands)	4,382	5,520	7,826
Announcement Date	29/06/23	03/07/24	30/06/25

¹USD in Million²USD

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.($)
IBM	22.19x	3.61x	12.6x	3.02%	211B
SNOWFLAKE INC.	-102.81x	16.32x	94.23x	-.--%	102B
ACCENTURE PLC	12.28x	1.36x	7.12x	3.91%	102B
TATA CONSULTANCY SERVICES LTD.	15.34x	2.8x	10.59x	5.36%	89.66B
RELX PLC	20.46x	5.35x	13.13x	2.8%	61.3B
INFOSYS LIMITED	14.8x	2.16x	9.15x	5.28%	47.94B
FUJITSU LIMITED	20.64x	1.69x	10.33x	1.42%	39.83B
NEC CORPORATION	21.15x	1.56x	9.88x	0.9%	39.45B
HCL TECHNOLOGIES LIMITED	18.35x	2.36x	11.29x	4.71%	38.18B
Average	4.71x	4.13x	19.81x	3.04%	81.14B
Weighted average by Cap.	1.60x	4.74x	22.43x	3.03%