Company Valuation: Leonovus Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4.04 3.971 0.836 1.15 0.836 0.836
Change - -1.72% -78.95% 37.5% -27.27% 0%
Enterprise Value (EV) 1 4.328 3.51 1.593 1.247 0.962 0.968
Change - -18.91% -54.62% -21.75% -22.82% 0.62%
P/E -2.21x -1.38x -0.27x -21.7x -1.22x -1.01x
PBR 7.77x 2.79x -0.53x -0.74x -0.37x -0.27x
PEG - 0x -0.04x 0.2x -0x -0x
Capitalization / Revenue 12.4x 50.9x 167x - - -
EV / Revenue 13.2x 45x 319x - - -
EV / EBITDA -2.76x -1.53x -0.95x -1.84x - -
EV / EBIT -2.56x -1.45x -0.88x -1.56x -1.48x -1.2x
EV / FCF -3.57x -2.84x -2.91x 9.16x 3.74x 3.36x
FCF Yield -28% -35.2% -34.4% 10.9% 26.8% 29.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.19 -0.1374 -0.1477 -0.002535 -0.0328 -0.0396
Distribution rate - - - - - -
Net sales 1 0.327 0.078 0.005 - - -
EBITDA 1 -1.567 -2.299 -1.682 -0.677 - -
EBIT 1 -1.691 -2.424 -1.806 -0.801 -0.648 -0.81
Net income 1 -1.802 -2.581 -3.088 -0.053 -0.685 -0.828
Net Debt 1 0.288 -0.461 0.757 0.097 0.126 0.132
Reference price 2 0.4200 0.1900 0.0400 0.0550 0.0400 0.0400
Nbr of stocks (in thousands) 9,620 20,901 20,901 20,901 20,901 20,901
Announcement Date 4/30/21 4/28/22 5/1/23 4/30/24 4/29/25 4/22/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 653K
32.26x16.42x23.34x0.67% 742B
40.99x7.45x26.43x0.88% 89.71B
23.19x4.66x10.16x0.71% 69.46B
10.85x1.44x7.39x1.02% 47.04B
43.97x1.67x9.34x-.--% 45.07B
-72.53x16.64x40.37x-.--% 42.01B
20.26x3.44x8.19x1.56% 32.54B
20.04x6.12x11.74x-.--% 26.25B
10.16x2.64x6.35x-.--% 25.7B
Average 14.35x 6.72x 15.92x 0.54% 111.97B
Weighted average by Cap. 26.89x 12.82x 21.08x 0.65%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Leonovus Inc.

Historical PBR trend

Valuation ratios - PBR - Leonovus Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Leonovus Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Leonovus Inc.

  1. Stock Market
  2. Stocks
  3. LTV Stock
  4. Valuation Leonovus Inc.