Company Valuation: Global Warming Solutions, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Market Cap 1 0.1972 0.1845 109.1 153.2 51.92 25.12
Change - -6.45% 59,038.09% 40.43% -66.11% -51.62%
Enterprise Value (EV) 1 0.6004 0.7041 109.1 152.3 52.16 25.39
Change - 17.27% 15,391.13% 39.68% -65.77% -51.33%
P/E -2.85x -3.33x -47.1x -340x -40.5x -48.4x
PBR -0.22x -0.19x 855x 158x -380x -219x
PEG - 0.2x -0x 11.5x -0x 0.8x
Capitalization / Revenue - 2,981,508x 601,542,837x 1,505,934,863x - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -143x 231x -129x -335x -42.2x -59.3x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001089 -0.000871 -0.0364 -0.0257 -0.08 -0.0319
Distribution rate - - - - - -
Net sales - 0.0619 0.1813 0.1017 - -
EBITDA - 0.005822 -0.8149 -0.4347 -1.22 -0.412
EBIT 1 -0.0042 0.003044 -0.8482 -0.4545 -1.236 -0.4279
Net income 1 -0.032 -0.0256 -0.8863 -0.6013 -1.278 -0.5163
Net Debt 1 0.4032 0.5196 -0.0124 -0.8406 0.2353 0.2675
Reference price 2 0.0031 0.0029 1.7150 8.7300 3.2400 1.5450
Nbr of stocks (in thousands) 63,605 63,605 63,605 17,548 16,025 16,258
Announcement Date 1/14/21 1/14/21 3/12/21 4/4/22 4/14/23 6/24/24
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.51M
34.54x2.67x17.62x1.28% 145B
14.35x1.83x10.19x1.67% 31.41B
12.89x0.77x9.13x3.67% 12.45B
-17.97x0.66x8.61x-.--% 4.6B
17.23x0.74x9.21x3.27% 3.57B
14.36x - - 0.76% 2.21B
19.43x - - - 1.91B
-133.31x0.47x28.55x-.--% 1.85B
28.7x0.78x5.14x-.--% 803M
Average -1.09x 1.13x 12.64x 1.33% 20.39B
Weighted average by Cap. 26.72x 2.31x 15.61x 1.47%

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. GWSO Stock
  4. Valuation Global Warming Solutions, Inc.