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.($)
16.59x3.87x7.04x3.51% 216B
11.33x2.74x6.05x5.13% 160B
15.52x4.47x7.39x3.06% 103B
12.04x0.39x6.17x3.4% 90.8B
25.86x6.35x16.75x-.--% 64.09B
62.21x3.23x7.92x1.15% 59.13B
16.05x3.26x6.4x0.52% 33.38B
12.76x4.03x6.14x4.96% 26.87B
11.99x4.34x7.57x3.97% 23.71B
Average 20.49x 3.63x 7.93x 2.86% 86.42B
Weighted average by Cap. 18.77x 3.46x 7.60x 3.24%

Y-o-Y evolution of P/E

Valuation ratios - P/E - 79 RESONPV

Historical PBR trend

Valuation ratios - PBR - 79 RESONPV

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - 79 RESONPV

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - 79 RESONPV