Company Valuation: Ynvisible Interactive Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 56.98 33.66 9.35 9.974 15.56 18.94
Change - -40.93% -72.22% 6.67% 56.02% 21.74%
Enterprise Value (EV) 1 55.93 17.92 -2.176 2.954 12.39 19.2
Change - -67.95% -112.14% 235.72% 319.61% 54.93%
P/E -14.1x -5.33x -1.83x -2.03x -3x -2.85x
PBR 16.3x 1.86x 0.69x 1.1x 3.46x 10.9x
PEG - -2.63x 0.1x 0.5x -1.83x -0.2x
Capitalization / Revenue 147x 24.4x 13.6x 9.26x 16.8x 15.5x
EV / Revenue 144x 13x -3.17x 2.74x 13.4x 15.7x
EV / EBITDA -13.4x -2.79x 0.39x -0.56x -2.58x -3.17x
EV / EBIT -12.4x -2.63x 0.37x -0.53x -2.41x -2.98x
EV / FCF -33.9x -5.28x 0.84x -1.08x -4.94x -5.32x
FCF Yield -2.95% -18.9% 119% -93% -20.2% -18.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0497 -0.0507 -0.041 -0.0393 -0.04 -0.0456
Distribution rate - - - - - -
Net sales 1 0.3879 1.378 0.6863 1.077 0.9277 1.225
EBITDA 1 -4.176 -6.435 -5.546 -5.257 -4.807 -6.057
EBIT 1 -4.511 -6.806 -5.897 -5.586 -5.138 -6.442
Net income 1 -3.795 -5.886 -5.109 -4.902 -5.015 -6.346
Net Debt 1 -1.058 -15.74 -11.53 -7.02 -3.167 0.2589
Reference price 2 0.7000 0.2700 0.0750 0.0800 0.1200 0.1300
Nbr of stocks (in thousands) 81,407 124,667 124,672 124,672 129,672 145,717
Announcement Date 30/04/21 02/05/22 01/05/23 30/04/24 01/05/25 30/04/26
1CAD in Million2CAD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
33.62x6.26x19.09x0.67% 211B
59.74x7.46x25.56x0.73% 138B
34.81x12.39x22.62x0.79% 125B
13.63x0.31x6.87x3.69% 111B
42.19x6.93x22.65x0.83% 98.39B
74.53x7.98x36.93x0.19% 84.36B
25.33x9.09x18.46x0.5% 80.8B
20.03x3.37x12.9x1.34% 63.04B
17.64x1.05x11.79x0.73% 59.55B
Average 35.72x 6.09x 19.65x 1.05% 108.01B
Weighted average by Cap. 37.06x 6.48x 20.07x 1.05%

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. YNV Stock
  4. 1XNA Stock
  5. Valuation Ynvisible Interactive Inc.