CYPHER METAVERSE INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.11 CAD | -15.38% |
|
-.--% | -.--% |
| 2023 | Cypher Metaverse Inc. announced that it has received CAD 0.279 million in funding | CI |
| 2023 | Cypher Metaverse Inc. announced that it expects to receive CAD 0.4 million in funding | CI |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 37.58 | 5.707 | 6.295 | 16.26 | 13.73 | 1.543 |
| Enterprise Value (EV) 1 | 34.85 | 4.679 | 6.216 | 15.36 | 10.63 | -0.3137 |
| P/E ratio | -9.16 x | -0.83 x | -1.06 x | -2.4 x | -0.91 x | -0.47 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 861 x | - | - | - | 60.7 x | 33.6 x |
| EV / Revenue | 799 x | - | - | - | 47 x | -6.84 x |
| EV / EBITDA | - | -1,022,388 x | -2,300,788 x | -7,594,197 x | -1,076,200 x | 127,678 x |
| EV / FCF | -38.7 x | -3.67 x | -4.88 x | -15 x | -11.7 x | 0.25 x |
| FCF Yield | -2.58% | -27.3% | -20.5% | -6.66% | -8.58% | 406% |
| Price to Book | 12.6 x | 1.38 x | 3.14 x | 5.64 x | 3.27 x | 0.75 x |
| Nbr of stocks (in thousands) | 1,474 | 2,283 | 3,148 | 7,742 | 13,078 | 14,698 |
| Reference price 2 | 25.50 | 2.500 | 2.000 | 2.100 | 1.050 | 0.1050 |
| Announcement Date | 18-04-27 | 19-04-29 | 20-04-27 | 21-04-30 | 22-05-02 | 23-03-24 |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.0436 | - | - | - | 0.2263 | 0.0459 |
| EBITDA | - | -4.576 | -2.702 | -2.023 | -9.875 | -2.457 |
| EBIT 1 | -2.004 | -4.836 | -3.262 | -2.583 | -10.28 | -2.488 |
| Operating Margin | -4,591.58% | - | - | - | -4,544.41% | -5,425.22% |
| Earnings before Tax (EBT) 1 | -2.621 | -6.579 | -5.334 | -4.02 | -13.29 | -3.246 |
| Net income 1 | -2.64 | -6.488 | -4.961 | -4.02 | -13.29 | -3.246 |
| Net margin | -6,048.76% | - | - | - | -5,873.68% | -7,076.61% |
| EPS 2 | -2.784 | -3.004 | -1.884 | -0.8765 | -1.159 | -0.2248 |
| Free Cash Flow 1 | -0.8997 | -1.275 | -1.273 | -1.022 | -0.9118 | -1.273 |
| FCF margin | -2,061.52% | - | - | - | -402.87% | -2,774.52% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 18-04-27 | 19-04-29 | 20-04-27 | 21-04-30 | 22-05-02 | 23-03-24 |
1CAD in Million2CAD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 2.73 | 1.03 | 0.08 | 0.89 | 3.1 | 1.86 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -0.9 | -1.28 | -1.27 | -1.02 | -0.91 | -1.27 |
| ROE (net income / shareholders' equity) | -130% | -174% | -161% | -162% | -370% | -103% |
| ROA (Net income/ Total Assets) | -53.1% | -72.7% | -59.9% | -60.4% | -171% | -47.6% |
| Assets 1 | 4.973 | 8.926 | 8.284 | 6.656 | 7.755 | 6.818 |
| Book Value Per Share 2 | 2.020 | 1.810 | 0.6400 | 0.3700 | 0.3200 | 0.1400 |
| Cash Flow per Share 2 | 1.660 | 0.4500 | 0.0300 | 0.1100 | 0.2400 | 0.1300 |
| Capex | - | 0.01 | - | - | 0.64 | - |
| Capex / Sales | - | - | - | - | 282.79% | - |
| Announcement Date | 18-04-27 | 19-04-29 | 20-04-27 | 21-04-30 | 22-05-02 | 23-03-24 |
1CAD in Million2CAD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -.--% | 1.58M | |
| +35.88% | 58B | |
| +15.59% | 6.97B | |
| -11.18% | 864M | |
| -28.95% | 717M | |
| +126.67% | 614M | |
| +229.89% | 484M | |
| -52.94% | 328M | |
| -6.78% | 131M | |
| -.--% | 118M |
- Stock Market
- Equities
- CODE Stock
- Financials Cypher Metaverse Inc.
