Company Valuation: LEVL 14

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 2.801 7.321 21.37 22.3 19.34
Change - 161.4% 191.89% 4.35% -13.29%
Enterprise Value (EV) 1 2.052 5.657 17.96 21.68 18.98
Change - 175.64% 217.42% 20.73% -12.43%
P/E -26.1x -26.7x -13.3x -22.4x -1.15x
PBR 6.14x 1.93x 1.56x 1.18x 4.46x
PEG 0.4x -3.03x -0.2x 0.4x -0x
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT -8.17x -9.28x -15.2x -16.3x -1.17x
EV / FCF -3.46x 17.2x 114x -47.4x 3.91x
FCF Yield -28.9% 5.83% 0.87% -2.11% 25.6%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0247 -0.0269 -0.0418 -0.0201 -0.3132
Distribution rate - - - - -
Net sales - - - - -
EBITDA - - -0.949 -1.099 -1.919
EBIT 1 -0.2511 -0.6095 -1.179 -1.328 -16.27
Net income 1 -0.2725 -0.672 -1.284 -0.8551 -16.32
Net Debt 1 -0.7484 -1.664 -3.414 -0.6202 -0.3518
Reference price 2 0.6450 0.7200 0.5550 0.4500 0.3600
Nbr of stocks (in thousands) 13,027 30,505 38,505 49,553 53,709
Announcement Date 3/29/22 4/28/23 4/17/24 4/24/25 4/28/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.6x3.93x7.1x3.56% 217B
11.07x2.76x5.99x5.31% 161B
14.99x4.31x7.11x3.17% 99.19B
11.87x0.38x6.06x3.46% 87.2B
25.59x6.23x16.53x-.--% 63.17B
55.94x3.17x7.77x2.29% 57.34B
15.68x3.19x6.29x0.58% 32.42B
12.99x4.15x6.39x4.79% 28.2B
13.17x4.76x8.35x3.77% 25.93B
Average 19.77x 3.65x 7.95x 2.99% 85.66B
Weighted average by Cap. 18.08x 3.47x 7.56x 3.4%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA