Company Valuation: Genoil Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 0.4744 6.374 0.0692 1.906 13.73 0.002015
Change - 1,243.65% -98.91% 2,654.43% 620.37% -99.99%
Enterprise Value (EV) 1 5.247 11.13 5.439 2.103 13.93 0.3246
Change - 112.15% -51.14% -61.33% 562.26% -97.67%
P/E -0.11x -2.94x -0.02x -0.27x -6.51x -0x
PBR -0.07x -0.75x -0.01x -14.3x -42.7x -0x
PEG - 0.1x -0x 0x 0.1x -
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -1.37x -10.4x -3.3x -0.58x -6.93x -0.52x
EV / FCF 1.88x 30x 11x -0.4x 90.7x -1.13x
FCF Yield 53.1% 3.33% 9.1% -248% 1.1% -88.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0073 -0.003398 -0.005341 -0.003658 -0.001075 -0.000321
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -
EBIT 1 -3.823 -1.067 -1.649 -3.656 -2.009 -0.6261
Net income 1 -4.256 -2.015 -3.577 -4.326 -2.086 -0.6405
Net Debt 1 4.773 4.759 5.37 0.1978 0.2023 0.3226
Reference price 2 0.0008 0.0100 0.0001 0.0010 0.0070 0.0000
Nbr of stocks (in thousands) 592,978 637,403 691,863 1,905,682 1,961,147 2,015,997
Announcement Date 5/14/21 5/20/22 5/2/23 5/16/24 4/30/25 5/13/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 20.36M
20.03x2.16x9.89x2.41% 72.34B
19.47x2.33x13.17x1.65% 55.59B
14.79x2.02x8.81x5.03% 28.11B
22.34x2.44x12.04x0.29% 26.99B
13.25x1.41x7.7x2.14% 26.54B
32x5.35x20.88x0.89% 16.77B
13.17x1.21x5.17x3.74% 9.82B
27.23x0.51x4.39x3.83% 9.44B
21.09x0.79x6.88x2.06% 6.7B
Average 20.37x 2.02x 9.88x 2.45% 25.23B
Weighted average by Cap. 19.68x 2.21x 10.75x 2.27%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA