Company Valuation: International Prospect Ventures Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3.493 6.246 2.275 1.535 2.728 3.282
Change - 78.84% -63.57% -32.54% 77.73% 20.3%
Enterprise Value (EV) 1 3.025 5.801 1.865 1.188 2.619 2.924
Change - 91.8% -67.84% -36.31% 120.42% 11.64%
P/E -8.45x -4.31x -3.34x 120x -4.02x -6.43x
PBR 3.44x 11.1x 3.47x 3.77x 8.45x 5x
PEG - -0x 0.1x -1x 0x 0.2x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -9.37x -11x -3.94x 17x - -
EV / EBIT -8.94x -4.54x -3.86x 19.8x -4.59x -5.76x
EV / FCF -13.7x -22.8x -6.89x -3.45x -6.96x -19.6x
FCF Yield -7.31% -4.39% -14.5% -29% -14.4% -5.11%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0124 -0.0371 -0.0135 0.000251 -0.0112 -0.007
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.3228 -0.5267 -0.4733 0.0699 - -
EBIT 1 -0.3382 -1.279 -0.4833 0.0599 -0.57 -0.5079
Net income 1 -0.3779 -1.352 -0.5456 0.0128 -0.634 -0.4322
Net Debt 1 -0.4681 -0.4453 -0.4098 -0.3467 -0.1091 -0.358
Reference price 2 0.1050 0.1600 0.0450 0.0300 0.0450 0.0450
Nbr of stocks (in thousands) 33,264 39,040 50,562 51,162 60,621 72,926
Announcement Date 4/26/21 4/26/22 4/12/23 4/26/24 4/29/25 4/28/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.82M
9.37x3.25x4.9x1.16% 94.38B
10.47x3.93x5.37x1.23% 68.17B
9.39x2.55x3.67x2.41% 58.48B
21.06x12.51x14.88x0.74% 47.01B
8.45x2.85x4.21x5.42% 37.86B
7.79x2.46x3.81x0.67% 26.89B
16.17x3.65x6.79x2.7% 19.05B
16.51x8.36x10.03x1.02% 15.9B
10.49x2.51x3.89x - 14.65B
Average 12.19x 4.68x 6.40x 1.92% 38.24B
Weighted average by Cap. 11.48x 4.51x 6.15x 1.79%

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. IZZ Stock
  4. Valuation International Prospect Ventures Ltd.