Company Valuation: 79 RESONPV

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 9.196 3.065 2.044 2.755 4.532
Change - -66.67% -33.33% 34.8% 64.5%
Enterprise Value (EV) 1 8.968 2.994 2.02 2.698 4.49
Change - -66.61% -32.54% 33.56% 66.43%
P/E -0.67x -14.7x -12.6x -3.4x -34.1x
PBR 12.1x 4.68x 3.69x 12.5x 16.3x
PEG - 0.1x 0.6x -0x 0.4x
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT -109x -15.6x -13.8x -3.91x -41x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.6685 -0.0102 -0.007928 -0.0309 -0.00454
Distribution rate - - - - -
Net sales - - - - -
EBITDA - - - -0.1535 0.4263
EBIT 1 -0.0827 -0.1915 -0.1461 -0.6894 -0.1096
Net income 1 -3.067 -0.208 -0.162 -0.7156 -0.1289
Net Debt 1 -0.2286 -0.0712 -0.0236 -0.0569 -0.0415
Reference price 2 0.4500 0.1500 0.1000 0.1050 0.1550
Nbr of stocks (in thousands) 20,436 20,436 20,436 26,236 29,236
Announcement Date 4/28/22 4/27/23 4/29/24 4/16/25 4/28/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.98x4.26x7.66x3.23% 237B
12.28x3.02x6.58x4.79% 177B
17x4.81x7.94x2.83% 109B
13.22x0.4x6.53x3.14% 95.47B
27.3x6.77x17.77x-.--% 69.06B
52.91x3.26x8.03x1.17% 59.4B
15.68x3.24x6.4x0.57% 33.95B
14.65x4.79x7.22x3.97% 32.33B
13.51x4.87x8.64x3.76% 26.27B
Average 20.50x 3.93x 8.53x 2.61% 93.39B
Weighted average by Cap. 18.98x 3.76x 8.16x 3.02%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA