Company Valuation: CubicFarm Systems Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023
Market Cap 1 31.96 128.7 207.7 8.41 4.553
Change - 302.64% 61.41% -95.95% -45.87%
Enterprise Value (EV) 1 22.05 116.1 190.8 19.13 22.6
Change - 426.28% 64.42% -89.97% 18.13%
P/E -3.44x -5.53x -6.14x -0.12x -0.26x
PBR 2.25x 5.92x 5.05x -0.84x -0.19x
PEG 0x -0.1x -0.5x -0x 0x
Capitalization / Revenue 5.97x 103x 39.4x 2.31x 1.06x
EV / Revenue 4.12x 92.9x 36.2x 5.26x 5.25x
EV / EBITDA -3.27x -5.96x -6.58x -0.51x -2.01x
EV / EBIT -3.1x -5.8x -6.37x -0.49x -1.97x
EV / FCF -8.16x -13.5x -7.2x -0.97x -15.7x
FCF Yield -12.3% -7.38% -13.9% -103% -6.37%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -1.1 -1.69 -1.9 -3.3 -0.6541
Distribution rate - - - - -
Net sales 1 5.356 1.25 5.273 3.636 4.307
EBITDA 1 -6.739 -19.46 -29 -37.69 -11.23
EBIT 1 -7.121 -20.02 -29.96 -38.68 -11.45
Net income 1 -7.631 -20.25 -29.36 -60.37 -16.45
Net Debt 1 -9.901 -12.6 -16.84 10.72 18.05
Reference price 2 3.7837 9.3437 11.6615 0.4060 0.1730
Nbr of stocks (in thousands) 8,446 13,770 17,809 20,714 26,316
Announcement Date 11/14/19 4/30/21 3/31/22 5/2/23 10/2/24
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 430K
-154.63x2.04x18.34x0.14% 35.03B
-25.05x1.37x79.28x0.2% 15.8B
15.51x0.47x9.33x2.91% 10.39B
9x1.09x8.99x4.5% 4.88B
-15.99x0.67x17.63x0.13% 4.56B
10.45x0.29x3.94x1.83% 4.19B
-20.43x - - - 3.95B
19.49x - - 3.61% 3.69B
Average -20.21x 0.99x 22.92x 1.9% 9.16B
Weighted average by Cap. -68.44x 1.44x 28.49x 1.04%

Y-o-Y evolution of P/E

Valuation ratios - P/E - CubicFarm Systems Corp.

Historical PBR trend

Valuation ratios - PBR - CubicFarm Systems Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - CubicFarm Systems Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - CubicFarm Systems Corp.

  1. Stock Market
  2. Stocks
  3. CUBXF Stock
  4. Valuation CubicFarm Systems Corp.