|
Market Closed -
Toronto S.E.
23:59:58 28/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 5.050 CAD | +1.81% |
|
-0.98% | -19.84% |
Company Valuation: Zedcor Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 23.86 | 42.54 | 41.12 | 336.2 | 666 | 559.6 | - | - |
| Change | - | 78.26% | -3.33% | 717.7% | 98.09% | -15.97% | - | - |
| Enterprise Value (EV) 1 | 23.86 | 42.54 | 41.12 | 350.6 | 720.5 | 642.6 | 702 | 735.7 |
| Change | - | 78.26% | -3.33% | 752.62% | 105.53% | -10.81% | 9.24% | 4.81% |
| P/E | -5.86x | - | - | - | - | - | - | - |
| PBR | - | - | - | - | 10.8x | 5.57x | 4.77x | - |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.76x | 1.92x | 1.65x | 10.2x | 11.3x | 5.8x | 3.65x | 2.62x |
| EV / Revenue | 1.76x | 1.92x | 1.65x | 10.6x | 12.2x | 6.66x | 4.58x | 3.45x |
| EV / EBITDA | 4x | 5.62x | 5.38x | 29.2x | 30.5x | 17.2x | 11.2x | 8.04x |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | -33.8x | -14.8x | -9.65x | -14.6x | -42x |
| FCF Yield | - | - | - | -2.96% | -6.74% | -10.4% | -6.86% | -2.38% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.07 | - | - | - | - | - | - | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 13.55 | 22.1 | 24.89 | 32.99 | 58.91 | 96.43 | 153.3 | 213.5 |
| EBITDA 1 | 5.968 | 7.569 | 7.645 | 12 | 23.6 | 37.3 | 62.43 | 91.53 |
| EBIT | - | 4.173 | 2.114 | 2.433 | 3.725 | - | - | - |
| Net income | -3.901 | - | - | - | - | - | - | - |
| Net Debt 1 | - | - | - | 14.36 | 54.5 | 83 | 142.4 | 176.1 |
| Reference price 2 | 0.410 | 0.600 | 0.580 | 3.500 | 6.300 | 4.960 | 4.960 | 4.960 |
| Nbr of stocks (in thousands) | 58,200 | 70,892 | 70,892 | 96,062 | 105,719 | 112,831 | - | - |
| Announcement Date | 06/04/22 | 12/04/23 | 11/04/24 | 10/04/25 | 08/04/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 6.66x | 17.23x | - | 398M | |
| 32.07x | 16.33x | 23.21x | 0.67% | 738B | |
| 38.97x | 7.09x | 25.15x | 0.92% | 85.29B | |
| 24.02x | 4.8x | 10.46x | 0.68% | 71.95B | |
| 11.08x | 1.45x | 7.21x | 1% | 46.95B | |
| 44.16x | 1.68x | 9.39x | -.--% | 45.26B | |
| -80.67x | 18.05x | 43.78x | -.--% | 46.73B | |
| 20.89x | 3.52x | 8.39x | 1.51% | 33.54B | |
| 19.9x | 6.09x | 11.67x | -.--% | 26.07B | |
| 9.96x | 2.6x | 6.29x | -.--% | 25.21B | |
| Average | 13.38x | 6.83x | 16.28x | 0.53% | 111.9B | |
| Weighted average by Cap. | 25.86x | 12.80x | 21.07x | 0.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ZDC Stock
- Valuation Zedcor Inc.
Select your edition
All financial news and data tailored to specific country editions
