Company Valuation: Dream Impact Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 401.5 269.5 107.7 69.16 27.92 27.11 - -
Change - -32.87% -60.03% -35.79% -59.63% -2.93% - -
Enterprise Value (EV) 401.5 269.5 107.7 69.16 27.92 27.11 27.11 27.11
Change - -32.87% -60.03% -35.79% -59.63% -2.93% 0% 0%
P/E 18.6x -24.4x -2.39x -2.61x -0.51x -1.68x -1.7x -1.63x
PBR - - - - - - - -
PEG - 0x -0x 0.1x -0x 0x 2.15x -0.41x
Capitalization / Revenue 19x 9.95x 19.6x -15.5x -2.87x 2.28x 1.55x 1.27x
EV / Revenue 0x 0x 0x -0x -0x 2.28x 1.55x 1.27x
EV / EBITDA 0x 0x -0x -0x -0x -8.66x 32.7x 7.88x
EV / EBIT 0x -0x -0x -0x -0x -1.35x -1.36x -1.44x
EV / FCF - - - - - -1.3x -1.56x -
FCF Yield - - - - - -77% -64.1% -
Dividend per Share 2 1.6 0.396 0.8 - - - - -
Rate of return 6.5% 2.46% 13% - - - - -
EPS 2 1.32 -0.66 -2.57 -1.45 -2.93 -0.8433 -0.8367 -0.87
Distribution rate 121% -60% -31.1% - - - - -
Net sales 1 21.12 27.08 5.487 -4.451 -9.734 11.87 17.5 21.4
EBITDA 1 2.277 6.236 -11 -24.44 -34.19 -3.13 0.83 3.44
EBIT 1 19.04 -46.62 -59.85 -41.2 -50.61 -20.1 -19.9 -18.8
Net income 1 - -43.55 -44.14 -26.03 -54.04 -15.24 -13.93 -13.41
Net Debt - - - - - - - -
Reference price 2 24.600 16.120 6.150 3.790 1.480 1.420 1.420 1.420
Nbr of stocks (in thousands) 16,320 16,719 17,515 18,248 18,867 19,088 - -
Announcement Date 2/15/22 2/13/23 2/12/24 2/18/25 2/17/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-1.68x - - - 19.01M
62.18x - - - 66.39B
13.85x4.5x12.11x3.66% 39.4B
5.64x0.74x1.53x8.73% 27.58B
8.14x1.45x8.09x4.36% 27.04B
17.19x3.87x15.55x1.43% 26.47B
13.08x3.01x14.39x2.67% 24.08B
9.12x3.35x7.67x-.--% 21.5B
7.83x0.87x3.16x2.85% 20.03B
10.08x1.97x8.13x4.17% 20.25B
Average 14.54x 2.47x 8.83x 3.48% 27.27B
Weighted average by Cap. 23.38x 2.62x 9.15x 3.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Dream Impact Trust

Historical PBR trend

Valuation ratios - PBR - Dream Impact Trust

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Dream Impact Trust

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Dream Impact Trust

  1. Stock Market
  2. Stocks
  3. MPCT.UN Stock
  4. Valuation Dream Impact Trust