Company Valuation: WORD CLAS

Data adjusted to current consolidation scope
Fiscal Period: April 2020 2021 2022 2023 2024 2025
Market Cap 1 18.76 15.63 6.252 6.252 3.301 6.602
Change - -16.67% -60% 0% -47.2% 100%
Enterprise Value (EV) 1 16.34 17.02 3.718 4.311 1.227 4.709
Change - 4.14% -78.15% 15.95% -71.53% 283.64%
P/E -0.36x -3.69x -0.91x -5.22x -2.93x 10.3x
PBR 2.24x 3.43x 1.79x 2.72x 1.68x 2.53x
PEG - 0x -0x 0.1x 0.3x -0x
Capitalization / Revenue 16.9x 1.62x - 164x -5.98x -18.5x
EV / Revenue 14.7x 1.76x - 113x -2.22x -13.2x
EV / EBITDA -1.04x -4.5x -3.58x -3.4x - -
EV / EBIT -0.91x -4.23x -3.45x -3.35x -1.11x -4.46x
EV / FCF -7.63x -6.53x -9.65x -3.55x -5.28x -3.18x
FCF Yield -13.1% -15.3% -10.4% -28.1% -18.9% -31.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0834 -0.006783 -0.011 -0.001914 -0.001705 0.000968
Distribution rate - - - - - -
Net sales 1 1.108 9.643 - 0.0381 -0.5517 -0.3576
EBITDA 1 -15.77 -3.78 -1.039 -1.267 - -
EBIT 1 -17.89 -4.026 -1.077 -1.286 -1.103 -1.055
Net income 1 -48.54 -4.241 -6.856 -1.197 -1.109 0.6391
Net Debt 1 -2.415 1.387 -2.534 -1.941 -2.074 -1.893
Reference price 2 0.030000 0.025000 0.010000 0.010000 0.005000 0.010000
Nbr of stocks (in thousands) 625,197 625,197 625,197 625,197 660,242 660,242
Announcement Date 01/09/20 31/08/21 27/10/22 25/08/23 23/08/24 28/08/25
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.55x5.48x11.74x2.17% 164B
15.33x3.57x - 2.34% 161B
17.27x7.6x - 1.45% 108B
25.14x11.73x20.15x4.28% 74.07B
13.91x5.32x - 1.89% 50.93B
11.69x1.76x5.4x1.25% 46.75B
5.48x5.36x4.66x3.42% 36.91B
14.38x5.28x16.45x1.86% 33.03B
Average 15.34x 5.76x 11.68x 2.33% 84.24B
Weighted average by Cap. 16.80x 5.76x 12.37x 2.3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA