Company Valuation: Jade Leader Corp.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 4.358 4.519 2.388 1.298 2.042 1.494
Change - 3.7% -47.15% -45.66% 57.4% -26.85%
Enterprise Value (EV) 1 4.087 4.312 2.254 1.234 2.006 1.381
Change - 5.52% -47.73% -45.23% 62.46% -31.14%
P/E -9.52x -5.04x -8.41x -3.04x -7.41x -5.32x
PBR 2.38x 3.4x 1.88x 1.09x 1.87x 1.38x
PEG - -0.1x 0.1x -0.1x 0.2x 0.75x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -10.7x -13.6x -9.04x -3.39x -9.7x -6.67x
EV / EBIT -10.6x -5.57x -8.9x -3.24x -8.26x -5.76x
EV / FCF -8.69x 64.4x -10.6x -16.1x -27.3x -21.4x
FCF Yield -11.5% 1.55% -9.47% -6.2% -3.66% -4.66%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.008931 -0.0159 -0.004759 -0.00658 -0.004049 -0.003762
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.3836 -0.3173 -0.2494 -0.3645 -0.2068 -0.2072
EBIT 1 -0.3873 -0.7737 -0.2533 -0.3808 -0.2427 -0.2399
Net income 1 -0.4008 -0.8257 -0.2822 -0.4093 -0.2647 -0.2724
Net Debt 1 -0.2711 -0.2069 -0.1342 -0.0632 -0.0369 -0.1131
Reference price 2 0.0850 0.0800 0.0400 0.0200 0.0300 0.0200
Nbr of stocks (in thousands) 51,268 56,488 59,702 64,882 68,082 74,707
Announcement Date 12/17/20 12/22/21 12/19/22 12/15/23 12/16/24 12/19/25
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 538K
19.3x3.98x7.11x3.6% 221B
11.27x2.81x6.12x5.22% 164B
15.53x4.39x7.28x3.25% 99.67B
12.08x0.38x6.09x3.44% 87.28B
25.53x6.96x18.78x-.--% 67B
49.78x3.09x7.58x1.23% 55.89B
14.5x3x5.94x0.62% 31.16B
13.03x4.22x6.36x4.49% 28.75B
12.77x4.58x8.14x3.98% 24.83B
Average 19.31x 3.71x 8.16x 2.87% 77.97B
Weighted average by Cap. 18.41x 3.56x 7.80x 3.32%

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. JADE Stock
  4. Valuation Jade Leader Corp.