Company Valuation: Gamehost Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 159.1 182.2 202.6 213.8 240.9 281.7 -
Change - 14.5% 11.2% 5.53% 12.67% 16.91% -
Enterprise Value (EV) 159.1 182.2 202.6 213.8 240.9 281.7 281.7
Change - 14.5% 11.2% 5.53% 12.67% 16.91% 0%
P/E Ratio - - - - - - -
PBR 1.46x - 1.86x 1.87x 2.03x 2.17x 2x
PEG - - - - - - -
Capitalization / Revenue 4.78x 2.61x 2.43x 2.6x 2.86x 3.35x 3.31x
EV / Revenue 0x 0x 0x 0x 0x 3.35x 3.31x
EV / EBITDA 0x 0x 0x 0x 0x 8.51x 8.38x
EV / EBIT - - - - - - -
EV / FCF 0x - 0x 0x 0x 11.4x 11.3x
FCF Yield 1.51% - 11.5% 11.3% 10.3% 8.77% 8.88%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 33.3 69.7 83.36 82.4 84.26 84.2 85.1
EBITDA 1 13.5 24 34.65 32.17 33.55 33.1 33.6
EBIT - - - - - - -
Net income - - - - - - -
Net Debt - - - - - - -
Reference price 2 6.94 8.16 9.48 10.15 11.65 13.62 13.62
Nbr of stocks (in thousands) 22,931 22,331 21,375 21,067 20,680 20,680 -
Announcement Date 3/8/22 3/14/23 3/13/24 3/11/25 3/11/26 - -
1CAD in Million2CAD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 202M
21.07x5.48x12.86x1.86% 22.93B
47.87x1.62x10.49x-.--% 19.18B
12.19x2.03x7.15x5.13% 17.5B
12.62x5.88x8.99x4.14% 15.39B
12.61x2.43x8.49x6.9% 15.18B
105.3x2.19x19.16x-.--% 14.39B
35.51x3.92x19.52x2.89% 8.91B
18.89x3.55x8.89x2.05% 7.51B
Average 33.26x 3.39x 11.94x 2.87% 13.47B
Weighted average by Cap. 32.84x 3.41x 11.61x 2.83%

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. GH Stock
  4. Valuation Gamehost Inc.