Company Valuation: FNX Inc.

Data adjusted to current consolidation scope
Fiscal Period: May 2022 2023 2024 2025
Market Cap 1 5.597 4.925 3.983 5.027
Change - -11.99% -19.12% 26.19%
Enterprise Value (EV) 1 3.915 3.916 3.606 5.004
Change - 0.02% -7.91% 38.78%
P/E -5.86x -6.5x -7.76x -12.1x
PBR 3.48x 4.7x 7.39x 40.7x
PEG 0.1x 0.3x 0.2x 0.6x
Capitalization / Revenue - - - -
EV / Revenue - - - -
EV / EBITDA - - - -
EV / EBIT -5.51x -6.42x -7.63x -13.1x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.0512 -0.04 -0.0271 -0.0219
Distribution rate - - - -
Net sales - - - -
EBITDA - -0.595 -0.4503 -0.3605
EBIT 1 -0.7107 -0.6101 -0.4728 -0.383
Net income 1 -0.7513 -0.65 -0.5129 -0.4157
Net Debt 1 -1.682 -1.01 -0.3778 -0.0228
Reference price 2 0.3000 0.2600 0.2100 0.2650
Nbr of stocks (in thousands) 18,656 18,944 18,969 18,969
Announcement Date 9/23/22 9/26/23 8/21/24 8/25/25
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
5.79x1.01x2.87x9.38% 9.47B
4.31x0.74x2.01x11.94% 5.93B
20.05x - - - 2.14B
10.5x1.7x6.92x2.14% 1.01B
10.72x - - 1.27% 303M
Average 10.27x 1.15x 3.94x 6.18% 3.77B
Weighted average by Cap. 7.28x 0.96x 2.81x 9.71%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA