Company Valuation: Hemostemix Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 32.46 9.464 13.63 6.099 17 17.57
Change - -70.84% 44.06% -55.27% 178.71% 3.39%
Enterprise Value (EV) 1 32.38 10.73 17.62 10.26 21.23 20.43
Change - -66.87% 64.3% -41.76% 106.81% -3.74%
P/E -2.91x -1.46x -2.41x -2.31x -4.36x -3.12x
PBR -35.4x -1.79x -2.01x -0.83x -2.34x -3.53x
PEG - 0x 0.1x 0x 0.47x -0.65x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -6.64x -1.61x -5.38x -4.4x -11.1x -3.88x
EV / EBIT -6.64x -1.61x -5.38x -4.4x -11.1x -3.88x
EV / FCF -20x -10.5x -4.62x -8.35x -14.3x -6.18x
FCF Yield -5.01% -9.48% -21.7% -12% -6.97% -16.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.241 -0.1094 -0.0748 -0.0303 -0.0275 -0.0288
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -4.876 -6.655 -3.273 -2.333 -1.912 -5.266
EBIT 1 -4.879 -6.656 -3.274 -2.334 -1.912 -5.266
Net income 1 -7.768 -6.286 -5.235 -2.502 -2.616 -4.714
Net Debt 1 -0.083 1.262 3.99 4.166 4.231 2.861
Reference price 2 0.7000 0.1600 0.1800 0.0700 0.1200 0.0900
Nbr of stocks (in thousands) 46,369 59,151 75,743 87,122 141,642 195,253
Announcement Date 4/30/21 5/3/22 5/1/23 4/29/24 4/29/25 5/1/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.76M
20.62x7.16x14.45x1.43% 69.02B
37.68x9.86x30.11x0.04% 66.32B
-77.54x14.97x-72.18x-.--% 27.66B
-15.71x6.02x-7.56x-.--% 25.84B
30.64x6.56x17.04x-.--% 26.54B
27.79x5.19x17.27x-.--% 20.4B
50.92x18.81x38.16x0.3% 17.63B
1308.71x37.87x826.39x-.--% 15.15B
18.26x5.45x12.72x-.--% 14.65B
Average 155.71x 12.43x 97.38x 0.2% 28.32B
Weighted average by Cap. 83.82x 10.53x 52.90x 0.37%

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. HEM Stock
  4. Valuation Hemostemix Inc.