Company Valuation: Edgewater Wireless Systems Inc.

Data adjusted to current consolidation scope
Fiscal Period: April 2021 2022 2023 2024 2025 2026
Market Cap 1 26.17 16.83 9.378 5.91 14.27 10.76
Change - -35.71% -44.27% -36.99% 141.5% -24.6%
Enterprise Value (EV) 1 24.72 16.85 9.732 6.073 13.62 11.2
Change - -31.85% -42.24% -37.6% 124.29% -17.76%
P/E -31x -15.9x -11.7x -63.3x -6.14x -7.86x
PBR -33.8x -10.5x -4.48x -3.58x -32.8x -7.03x
PEG - -0.6x 0.5x 0.7x -0x 0.2x
Capitalization / Revenue - 1,480,050,400x 1,238,223,528x 442,539,015x - -
EV / Revenue - - - - - -
EV / EBITDA -30.3x -16.2x -10.7x -8.95x -6.16x -7.32x
EV / EBIT -30x -16.2x -10.7x -8.93x -6.16x -7.32x
EV / FCF -99x -16.9x -31x -10x -27.4x -14.2x
FCF Yield -1.01% -5.9% -3.22% -9.99% -3.65% -7.05%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.004521 -0.005656 -0.004272 -0.000474 -0.009771 -0.005723
Distribution rate - - - - - -
Net sales - 0.0114 0.007574 0.0134 - -
EBITDA 1 -0.8149 -1.038 -0.9085 -0.6787 -2.211 -1.531
EBIT 1 -0.8248 -1.042 -0.9098 -0.6801 -2.211 -1.531
Net income 1 -0.7734 -1.058 -0.7994 -0.0907 -2.057 -1.365
Net Debt 1 -1.453 0.0218 0.354 0.1636 -0.6502 0.4413
Reference price 2 0.1400 0.0900 0.0500 0.0300 0.0600 0.0450
Nbr of stocks (in thousands) 186,963 186,963 187,566 196,989 237,861 239,135
Announcement Date 8/30/21 8/29/22 9/8/23 8/28/24 8/29/25 8/28/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.02M
26.88x5.97x15.47x1.56% 431B
50.88x17.99x36.11x-.--% 243B
21.99x0.88x15.78x2.11% 193B
29.4x9.31x22.47x0.44% 159B
46.65x13.85x31.4x-.--% 88.71B
33.37x6.48x18.52x1.01% 76.11B
44.86x2.38x15.48x1.61% 61.05B
27.18x6.13x20.45x1.52% 52.49B
58.68x7.56x33.43x-.--% 47.93B
Average 37.77x 7.84x 23.24x 0.92% 135.32B
Weighted average by Cap. 34.41x 8.25x 22.10x 1.04%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. YFI Stock
  4. Valuation Edgewater Wireless Systems Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!