Company Valuation: First Hydrogen Corp.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 11.62 144.2 254.7 75.34 35 33.35
Change - 1,141.02% 76.6% -70.42% -53.54% -4.7%
Enterprise Value (EV) 1 10.01 142.9 254.3 77.48 38.67 35.91
Change - 1,327.53% 78% -69.53% -50.09% -7.15%
P/E -4.72x -14.6x -16.8x -6.83x -6.8x -11.7x
PBR 9.96x 129x 235x -35.8x -6.16x -6.62x
PEG - -0x -0.6x 0.2x 0.1x 0.2x
Capitalization / Revenue 38.5x - 1,591x - - -
EV / Revenue 33.1x - 1,589x - - -
EV / EBITDA -10.1x - -15.9x -7.26x -9.41x -16.7x
EV / EBIT -10.1x -16.9x -15.8x -7.18x -9.15x -15.9x
EV / FCF 34.9x -36.1x -25x -15.6x 797x -54.9x
FCF Yield 2.87% -2.77% -4% -6.4% 0.13% -1.82%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0646 -0.179 -0.2255 -0.1551 -0.0699 -0.0351
Distribution rate - - - - - -
Net sales 1 0.3021 - 0.1601 - - -
EBITDA 1 -0.9924 - -16.04 -10.67 -4.11 -2.156
EBIT 1 -0.9924 -8.471 -16.15 -10.79 -4.228 -2.262
Net income 1 -2.461 -8.868 -13.72 -10.91 -5.067 -2.668
Net Debt 1 -1.612 -1.34 -0.364 2.145 3.673 2.554
Reference price 2 0.3050 2.6100 3.7900 1.0600 0.4750 0.4100
Nbr of stocks (in thousands) 38,101 55,256 67,200 71,072 73,680 81,350
Announcement Date 7/29/21 7/29/22 7/31/23 7/29/24 7/29/25 7/29/26
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
273.67x11.41x81.27x-.--% 1,229B
18.72x0.84x6x0.49% 121B
-6.21x3.3x-12.54x-.--% 22.04B
31.07x0.22x3.98x0.88% 15.65B
-63.13x0.23x7.07x-.--% 13.43B
-27.01x0.66x-114.4x-.--% 12.44B
-42.53x0.45x7.15x-.--% 12.21B
-2.03x2.9x-7.65x - 7.28B
13.92x0.24x5.86x-.--% 7.25B
Average 21.83x 2.25x -2.58x 0.17% 160.02B
Weighted average by Cap. 234.25x 9.89x 68.84x 0.05%

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. FHYD Stock
  4. FIT Stock
  5. Valuation First Hydrogen Corp.