Company Valuation: Carbon Done Right Developments Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Market Cap 1 3.877 4.846 14.05 17.13 12.64 9.406
Change - 25% 189.89% 21.92% -26.23% -25.56%
Enterprise Value (EV) 1 3.83 4.892 13.53 16.96 12.17 11.69
Change - 27.72% 176.61% 25.36% -28.24% -3.97%
P/E -24.8x -52.4x -165x -8.28x -2.13x -1.97x
PBR 80.6x -109x 37.2x -101x 1.61x 1.79x
PEG - 1.3x 7.3x -0x -0.1x 0.1x
Capitalization / Revenue - - - - 184,227,696x 54,024,761x
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -41.3x -60.6x -211x -8.26x -2.57x -2.83x
EV / FCF -42.2x -97x -349x 39.2x -2.57x -3.85x
FCF Yield -2.37% -1.03% -0.29% 2.55% -39% -26%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.004845 -0.002865 -0.002217 -0.0538 -0.0753 -0.0508
Distribution rate - - - - - -
Net sales - - - - 0.0686 0.1741
EBITDA - - - - -4.734 -4.113
EBIT 1 -0.0927 -0.0807 -0.0642 -2.053 -4.742 -4.135
Net income 1 -0.1323 -0.0926 -0.0753 -2.069 -4.75 -4.5
Net Debt 1 -0.047 0.0455 -0.5177 -0.1648 -0.463 2.283
Reference price 2 0.120000 0.150000 0.365000 0.445000 0.160000 0.100000
Nbr of stocks (in thousands) 32,309 32,309 38,490 38,490 78,973 94,061
Announcement Date 3/18/19 3/23/20 4/20/21 3/28/22 5/2/23 7/13/24
1CAD in Million2CAD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 509K
37.9x5.17x20.98x1.02% 80.88B
34.35x5.21x22.22x1.86% 44.68B
24.48x2.9x15.1x2.14% 35.05B
15.41x1.6x8.86x2.72% 33.8B
40.71x7.33x19.45x1.51% 33.61B
14.45x1.38x8.55x2.21% 25.85B
40.88x10.06x30.47x2.17% 24.84B
25.64x2.77x11.24x1.76% 18.44B
7.75x2.17x4.32x3.36% 16.32B
Average 26.84x 4.29x 15.69x 2.08% 31.35B
Weighted average by Cap. 29.78x 4.55x 17.32x 1.85%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Carbon Done Right Developments Inc.

Historical PBR trend

Valuation ratios - PBR - Carbon Done Right Developments Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Carbon Done Right Developments Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Carbon Done Right Developments Inc.

  1. Stock Market
  2. Stocks
  3. KLX Stock
  4. Valuation Carbon Done Right Developments Inc.