Valuation IMAX Corporation BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:41 2026-06-16 EDT			5-day change	1st Jan Change
37.60 ^EUR	+3.30%		+7.06%	+15.19%

06-10	IMAX Corporation - Shareholder/Analyst Call
06-01	Domestic Box Office Poised for Continued Momentum After May Beat, B. Riley Says	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,054	820.6	816.8	1,349	1,988	2,405	-	-
Change	-	-22.15%	-0.47%	65.13%	47.43%	20.94%	-	-
Enterprise Value (EV) ¹	1,090	986.2	992.6	1,514	2,116	2,457	2,343	2,211
Change	-	-9.56%	0.65%	52.56%	39.72%	16.14%	-4.65%	-5.65%
P/E Ratio	-46.9x	-36.7x	32.7x	53.3x	58.7x	34.8x	28.7x	26.9x
PBR	2.96x	3.01x	3.02x	4.53x	5.9x	5.03x	3.96x	3.16x
PEG	-	-6.97x	-0x	12.26x	1.9x	0.3x	1.4x	3.97x
Capitalization / Revenue	4.14x	2.73x	2.18x	3.83x	4.85x	5.45x	5.1x	4.8x
EV / Revenue	4.28x	3.28x	2.65x	4.3x	5.16x	5.57x	4.97x	4.42x
EV / EBITDA	15.9x	11.7x	7.75x	12.1x	12.8x	12.9x	11x	9.64x
EV / EBIT	99.3x	-204x	19.7x	34.5x	25.1x	21.6x	17.3x	14.2x
EV / FCF	-143x	-	19x	24.3x	17.8x	26.3x	18.8x	16.1x
FCF Yield	-0.7%	-	5.25%	4.12%	5.62%	3.8%	5.32%	6.19%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.38	-0.4	0.46	0.48	0.63	1.257	1.523	1.627
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	254.9	300.8	374.8	352.2	410.2	441.1	471.5	500.5
EBITDA ¹	68.64	84.46	128.2	124.7	165.8	191.2	212.3	229.3
EBIT ¹	10.98	-4.834	50.4	43.86	84.23	113.9	135.8	155.5
Net income ¹	-22.33	-22.8	25.34	26.06	34.88	73.29	95.39	111
Net Debt ¹	36.4	165.6	175.9	165.7	127.4	52.52	-61.73	-194
Reference price ²	17.84	14.66	15.02	25.60	36.96	43.71	43.71	43.71
Nbr of stocks (in thousands)	59,082	55,973	54,377	52,683	53,799	55,016	-	-
Announcement Date	2/23/22	2/22/23	2/27/24	2/19/25	2/25/26	-	-	-

¹USD in Million²USD

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.($)
BOLLORÉ SE	48.36x	3.79x	35.53x	1.61%	17.72B
TKO GROUP HOLDINGS, INC.	44.77x	3.34x	8.43x	1.53%	15.08B
WARNER MUSIC GROUP CORP.	20.04x	2.58x	10.89x	2.73%	14.86B
SPHERE ENTERTAINMENT CO.	-57.9x	4.04x	17.81x	-.--%	5.53B
TOEI ANIMATION CO.,LTD.	21.22x	4.35x	12.78x	1.79%	3.07B
SEGA SAMMY HOLDINGS INC.	-144x	0.84x	6.78x	2.57%	2.7B
VIVENDI SE	30.01x	11.91x	39.19x	2.17%	2.48B
TOEI COMPANY, LTD.	17.75x	1.48x	6.76x	0.3%	2.23B
Average	-2.47x	4.04x	17.27x	1.59%	7.96B
Weighted average by Cap.	20.42x	3.56x	18.64x	1.74%