Company Valuation: Intermap Technologies Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 14.24 20.07 89.06 97.62 50.95 - -
Change - 40.93% 343.7% 9.61% -47.8% - -
Enterprise Value (EV) 1 14.24 20.07 89.06 97.62 80.74 92.02 113
Change - 40.93% 343.7% 9.61% -17.29% 13.96% 22.8%
P/E -2.59x -4.77x 33.2x -12.3x 12.3x 4.83x -
PBR - - - - - - -
PEG - 0.1x -0x 0x -0x 0x -
Capitalization / Revenue - - 5.05x 9.24x 1.67x 1.06x 0.7x
EV / Revenue - - 5.05x 9.24x 2.65x 1.92x 1.56x
EV / EBITDA - - 24.5x -18.4x 10.5x 6.33x 4.63x
EV / EBIT - - 35.1x -14.1x 11.9x 6.95x 5.16x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.16 -0.1 0.05 -0.11 0.055 0.14 -
Distribution rate - - - - - - -
Net sales 1 - - 17.64 10.57 30.43 47.9 72.5
EBITDA 1 - - 3.634 -5.3 7.7 14.54 24.39
EBIT 1 - - 2.541 -6.934 6.767 13.24 21.9
Net income 1 -5.283 -3.701 2.463 -6.712 3.883 10.42 21.88
Net Debt 1 - - - - 29.79 41.06 62.05
Reference price 2 0.4138 0.4770 1.6611 1.3493 0.6762 0.6762 0.6762
Nbr of stocks (in thousands) 34,424 42,078 53,618 72,352 73,782 - -
Announcement Date 3/31/23 4/2/24 3/31/25 3/31/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.59x2.66x10.5x - 51.09M
11.65x2.18x8.35x - 878M
Average 12.12x 2.42x 9.43x 464.57M
Weighted average by Cap. 11.70x 2.21x 8.47x

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. IMP Stock
  4. Valuation Intermap Technologies Corporation