Company Valuation: Keel Infrastructure Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 974.5 96.04 937.4 704.1 1,405 2,124 - -
Change - -90.14% 876.03% -24.89% 99.56% 51.19% - -
Enterprise Value (EV) 1 974.5 96.04 937.4 668 1,405 2,040 2,176 2,124
Change - -90.14% 876.03% -28.74% 110.36% 45.19% 6.67% -2.38%
P/E - -0.38x -7.28x -11.5x -4.52x -6.77x -9.87x 7.48x
PBR - - - 1.02x - - - -
PEG - - 0.1x 0.2x -0x 2.93x 0.3x -0x
Capitalization / Revenue 5.75x 0.67x 6.4x 3.65x 6.13x 18.4x 19.9x 4.22x
EV / Revenue 5.75x 0.67x 6.4x 3.46x 6.13x 17.7x 20.4x 4.22x
EV / EBITDA - - 26.7x 12.2x 48.6x -26.2x -41.5x 8.73x
EV / EBIT 14.4x -0.34x -13x -6.21x -9.39x -7.86x -14.6x 18.7x
EV / FCF - - - -1.56x -4.3x -4.82x -6.24x -
FCF Yield - - - -64% -23.3% -20.8% -16% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - -1.15 -0.4 -0.13 -0.52 -0.508 -0.3486 0.46
Distribution rate - - - - - - - -
Net sales 1 169.5 142.4 146.4 192.9 229.3 115.4 106.8 503.1
EBITDA 1 - - 35.08 54.66 28.94 -77.76 -52.41 243.3
EBIT 1 67.59 -284 -72.13 -107.6 -149.6 -259.7 -149.4 113.3
Net income 1 - -239 -104 -54.06 -284.5 -282.5 -172.9 113
Net Debt 1 - - - -36.13 - -84.3 51.7 -
Reference price 2 5.050 0.440 2.910 1.490 2.350 3.440 3.440 3.440
Nbr of stocks (in thousands) 192,969 218,275 322,129 472,551 597,923 617,573 - -
Announcement Date 3/28/22 3/21/23 3/7/24 3/27/25 3/31/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-6.77x17.67x-26.24x - 2.12B
-17.07x43.52x-46.88x - 11.17B
-5.03x43.3x188.6x - 8.05B
-7.77x12.12x-35.19x-.--% 7.86B
-32.48x21.31x51.05x - 7.51B
-12.15x44.86x-465.37x-.--% 6.62B
-2.27x5.47x-3.75x-.--% 4.42B
-3.12x7.96x-7.59x-.--% 3.29B
-3.15x - - - 824M
Average -9.98x 24.53x -43.17x 0% 5.76B
Weighted average by Cap. -12.61x 28.89x -40.63x 0%

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. KEEL Stock
  4. Valuation Keel Infrastructure Corp.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!