Financials DeFi Technologies Inc.

Equities

DEFI

CA2449161025

Corporate Financial Services

End-of-day quote NEO Exchange Other stock markets 18:00:00 2024-05-07 EDT			5-day change	1st Jan Change
0.78 ^CAD	-2.50%		+1.30%	+18.18%

04-04	Transcript : DeFi Technologies Inc., 2023 Earnings Call, Apr 04, 2024
04-02	DeFi Technologies Inc. Reports Earnings Results for the Full Year Ended December 31, 2023	CI

Valuation

Fiscal Period: December	2020	2021	2023	2024	2025
Capitalization ¹	68.25	623.7	182.6	226.3	-
Enterprise Value (EV) ¹	68.25	623.7	182.6	226.3	226.3
P/E ratio	16.5 x	-8.08 x	-7.33 x	8.21 x	2.23 x
Yield	-	-	-	-	-
Capitalization / Revenue	-	41.4 x	17.6 x	4.33 x	1.55 x
EV / Revenue	-	41.4 x	17.6 x	4.33 x	1.55 x
EV / EBITDA	-	-	-	-	-
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Price to Book	-	-	-	-	-
Nbr of stocks (in thousands)	103,405	208,603	276,658	290,171	-
Reference price ²	0.6600	2.990	0.6600	0.7800	0.7800
Announcement Date	21-03-31	22-04-01	24-04-02	-	-

¹CAD in Million²CAD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2020	2021	2023	2024	2025
Net sales ¹	-	15.08	10.36	52.3	145.6
EBITDA	-	-	-	-	-
EBIT	-	-	-	-	-
Operating Margin	-	-	-	-	-
Earnings before Tax (EBT) ¹	-	-71.5	-18.94	34.32	125.7
Net income ¹	2.074	-71.5	-18.94	34.32	125.7
Net margin	-	-474.07%	-182.92%	65.63%	86.33%
EPS ²	0.0400	-0.3700	-0.0900	0.0950	0.3500
Free Cash Flow	-	-	-	-	-
FCF margin	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-
Dividend per Share	-	-	-	-	-
Announcement Date	21-03-31	22-04-01	24-04-02	-	-

¹CAD in Million²CAD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2021 Q3	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1
Net sales ¹	-	5.114	1.821	-5.22	0.2956	4.501	8.043	10.52	13.91	19.83	14.6
EBITDA	-	-	-	-	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-	-	-	-	-
Operating Margin	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	-	-50.04	-12.32	-17.93	-5.813	-2.728	3.558	6.02	9.416	15.33	11.49
Net income ¹	-2.411	-50.04	-12.32	-17.93	-5.813	-2.728	3.558	6.02	9.416	15.33	11.49
Net margin	-	-978.56%	-676.48%	343.44%	-1,966.38%	-60.62%	44.23%	57.24%	67.68%	77.32%	78.7%
EPS ²	-0.0100	-0.2600	-0.0600	-0.0900	-0.0400	-0.0200	0.0100	0.0200	0.0250	0.0450	0.0300
Dividend per Share	-	-	-	-	-	-	-	-	-	-	-
Announcement Date	21-11-15	22-04-01	22-05-16	22-08-16	22-11-15	24-04-02	-	-	-	-	-

¹CAD in Million²CAD

Estimates

Balance Sheet Analysis

Fiscal Period: December	2020	2021	2023	2024	2025
Net Debt	-	-	-	-	-
Net Cash position	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-
Free Cash Flow	-	-	-	-	-
ROE (net income / shareholders' equity)	-	-	-	-	-
ROA (Net income/ Total Assets)	-	-	-	-	-
Assets ¹	-	-	-	-	-
Book Value Per Share	-	-	-	-	-
Cash Flow per Share	-	-	-	-	-
Capex	-	-	-	-	-
Capex / Sales	-	-	-	-	-
Announcement Date	21-03-31	22-04-01	24-04-02	-	-

¹CAD in Million

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for DeFi Technologies Inc.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

0.78 CAD

Average target price

2.625 CAD

Spread / Average Target

+236.54%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Corporate Financial Services

	1st Jan change	Capi.
DEFI TECHNOLOGIES INC.	+18.18%	165M
POWER FINANCE CORPORATION LIMITED	+9.27%	17.43B
REC LIMITED	+23.85%	16.85B
MITSUBISHI HC CAPITAL INC.	+8.15%	9.34B
CHAILEASE HOLDING COMPANY LIMITED	-21.24%	7.57B
ELEMENT FLEET MANAGEMENT CORP.	+7.84%	6.59B
INDIAN RENEWABLE ENERGY DEVELOPMENT AGENCY LIMITED	+66.25%	5.5B
L&T FINANCE LIMITED	-4.85%	4.82B
REINET INVESTMENTS S.C.A.	+1.79%	4.45B
FEDERAL HOME LOAN MORTGAGE CORPORATION	+58.82%	4.35B

Other Corporate Financial Services