Valuation iLOOKABOUT Corp. Toronto S.E.

Stocks

End-of-day quote Toronto S.E. Other stock markets 2024-02-05			5-day change	1st Jan Change
0.0900 ^CAD	-10.00%		-10.00%	-21.74%

07-27	Milliman, Inc. acquired Blue Water Mortgage Servicing Rights Valuation and Hedging Services from Voxtur Analytics Corp. (OTCPK:VXTR.Q).	CI
03-12	Helsinki Capital Partners Group Oy managed by Hale Capital Management, L.P. acquired Voxtur Analytics Corp. (OTCPK:VXTR.Q).	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	23.91	77.56	621.4	150.9	77.67	40.09
Change	-	224.32%	701.15%	-75.71%	-48.54%	-48.38%
Enterprise Value (EV) ¹	30.39	85.74	630.2	211.3	114	92.03
Change	-	182.17%	634.99%	-66.47%	-46.06%	-19.26%
P/E	-11x	-9.71x	-15.9x	-0.67x	-1.29x	-0.61x
PBR	1.76x	4.34x	3.07x	2.02x	1.76x	-1.62x
PEG	-	-0x	-0.3x	-0x	0x	1.26x
Capitalization / Revenue	1.6x	3.78x	6.47x	1x	1.59x	0.88x
EV / Revenue	2.03x	4.18x	6.56x	1.4x	2.33x	2.01x
EV / EBITDA	-16x	-17.7x	-26.4x	-5.47x	-2.55x	-3.42x
EV / EBIT	-13.2x	-15.1x	-20x	-4.42x	-2.35x	-3.19x
EV / FCF	13.8x	-71.5x	-78.7x	-972x	-523x	61.7x
FCF Yield	7.26%	-1.4%	-1.27%	-0.1%	-0.19%	1.62%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.02	-0.0487	-0.0756	-0.3872	-0.0871	-0.0866
Distribution rate	-	-	-	-	-	-
Net sales ¹	14.93	20.51	95.99	150.9	48.96	45.74
EBITDA ¹	-1.9	-4.836	-23.88	-38.6	-44.73	-26.89
EBIT ¹	-2.308	-5.685	-31.46	-47.85	-48.48	-28.84
Net income ¹	-1.883	-6.166	-32.09	-212.8	-55.13	-63.4
Net Debt ¹	6.471	8.179	8.801	60.4	36.33	51.94
Reference price ²	0.220107	0.472851	1.202215	0.259992	0.112386	0.053093
Nbr of stocks (in thousands)	108,652	164,028	516,862	580,484	691,067	755,156
Announcement Date	6/29/20	4/30/21	5/2/22	7/17/23	4/30/24	4/29/25

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MICROSOFT CORPORATION	25.42x	9.4x	15.32x	0.78%	3,713B
PALANTIR TECHNOLOGIES INC.	113.89x	49x	79.4x	-.--%	413B
CADENCE DESIGN SYSTEMS, INC.	70.66x	14.9x	31.42x	-.--%	93.42B
DATADOG, INC.	413.26x	17.79x	69.85x	-.--%	84B
SYNOPSYS, INC.	154.15x	9x	22.98x	-.--%	79.65B
SEA LIMITED	37.94x	2.01x	15.8x	-.--%	69.47B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	119.95x	5.24x	25.03x	-.--%	46.09B
ATLASSIAN CORPORATION	-274.21x	5.71x	18.88x	-.--%	37.83B
TWILIO INC.	28.1x	5.71x	27.33x	-.--%	36.62B
Average	76.57x	13.19x	34.00x	0.09%	508.13B
Weighted average by Cap.	42.39x	13.02x	22.81x	0.63%